[HUNZPTY] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -38.45%
YoY- 36.36%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 26,646 26,769 24,497 33,666 50,836 21,677 17,863 30.58%
PBT 12,180 7,461 4,852 8,436 13,625 4,406 3,168 145.62%
Tax -4,315 -3,751 -2,260 -4,097 -6,575 -2,252 -1,748 82.75%
NP 7,865 3,710 2,592 4,339 7,050 2,154 1,420 213.37%
-
NP to SH 5,722 3,710 2,592 4,339 7,050 2,154 1,929 106.58%
-
Tax Rate 35.43% 50.27% 46.58% 48.57% 48.26% 51.11% 55.18% -
Total Cost 18,781 23,059 21,905 29,327 43,786 19,523 16,443 9.27%
-
Net Worth 161,011 149,025 147,225 154,583 125,992 89,434 134,997 12.47%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 7,944 - - - - 53 - -
Div Payout % 138.84% - - - - 2.48% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 161,011 149,025 147,225 154,583 125,992 89,434 134,997 12.47%
NOSH 105,928 104,213 103,680 106,609 90,407 66,687 82,435 18.21%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 29.52% 13.86% 10.58% 12.89% 13.87% 9.94% 7.95% -
ROE 3.55% 2.49% 1.76% 2.81% 5.60% 2.41% 1.43% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 25.15 25.69 23.63 31.58 56.23 32.51 21.67 10.44%
EPS 5.37 3.56 2.50 4.07 7.73 3.23 2.34 74.07%
DPS 7.50 0.00 0.00 0.00 0.00 0.08 0.00 -
NAPS 1.52 1.43 1.42 1.45 1.3936 1.3411 1.6376 -4.85%
Adjusted Per Share Value based on latest NOSH - 106,609
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.83 11.89 10.88 14.95 22.57 9.63 7.93 30.59%
EPS 2.54 1.65 1.15 1.93 3.13 0.96 0.86 105.98%
DPS 3.53 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.715 0.6617 0.6537 0.6864 0.5595 0.3971 0.5994 12.48%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.32 1.47 1.61 1.51 1.41 1.70 2.69 -
P/RPS 5.25 5.72 6.81 4.78 2.51 5.23 12.41 -43.67%
P/EPS 24.44 41.29 64.40 37.10 18.08 52.63 114.96 -64.41%
EY 4.09 2.42 1.55 2.70 5.53 1.90 0.87 180.89%
DY 5.68 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.87 1.03 1.13 1.04 1.01 1.27 1.64 -34.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 24/05/05 25/02/05 26/11/04 20/08/04 20/05/04 25/02/04 -
Price 1.33 1.35 1.49 1.58 1.60 1.45 1.84 -
P/RPS 5.29 5.26 6.31 5.00 2.85 4.46 8.49 -27.06%
P/EPS 24.62 37.92 59.60 38.82 20.52 44.89 78.63 -53.92%
EY 4.06 2.64 1.68 2.58 4.87 2.23 1.27 117.16%
DY 5.64 0.00 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 0.88 0.94 1.05 1.09 1.15 1.08 1.12 -14.86%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment