[HUNZPTY] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -91.9%
YoY- -19.66%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 32,811 21,562 30,717 27,016 27,727 42,567 26,768 14.54%
PBT 155,402 3,772 7,622 10,101 76,572 17,545 9,666 538.07%
Tax 2,092 -1,396 -778 -3,307 -1,997 -4,377 -2,547 -
NP 157,494 2,376 6,844 6,794 74,575 13,168 7,119 689.55%
-
NP to SH 152,849 1,530 5,649 6,006 74,126 13,142 6,927 688.18%
-
Tax Rate -1.35% 37.01% 10.21% 32.74% 2.61% 24.95% 26.35% -
Total Cost -124,683 19,186 23,873 20,222 -46,848 29,399 19,649 -
-
Net Worth 696,664 548,250 544,919 547,979 542,296 454,494 445,307 34.80%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 10,159 - - - 10,156 - - -
Div Payout % 6.65% - - - 13.70% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 696,664 548,250 544,919 547,979 542,296 454,494 445,307 34.80%
NOSH 181,423 182,142 181,639 181,450 181,370 182,527 183,253 -0.66%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 480.00% 11.02% 22.28% 25.15% 268.96% 30.93% 26.60% -
ROE 21.94% 0.28% 1.04% 1.10% 13.67% 2.89% 1.56% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.09 11.84 16.91 14.89 15.29 23.32 14.61 15.32%
EPS 84.25 0.84 3.11 3.31 40.87 7.20 3.78 693.48%
DPS 5.60 0.00 0.00 0.00 5.60 0.00 0.00 -
NAPS 3.84 3.01 3.00 3.02 2.99 2.49 2.43 35.70%
Adjusted Per Share Value based on latest NOSH - 181,450
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.57 9.57 13.64 12.00 12.31 18.90 11.89 14.52%
EPS 67.87 0.68 2.51 2.67 32.92 5.84 3.08 687.47%
DPS 4.51 0.00 0.00 0.00 4.51 0.00 0.00 -
NAPS 3.0935 2.4345 2.4197 2.4333 2.408 2.0182 1.9774 34.79%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.07 1.54 1.51 1.50 1.47 1.56 1.43 -
P/RPS 11.45 13.01 8.93 10.07 9.62 6.69 9.79 11.01%
P/EPS 2.46 183.33 48.55 45.32 3.60 21.67 37.83 -83.85%
EY 40.70 0.55 2.06 2.21 27.80 4.62 2.64 520.46%
DY 2.71 0.00 0.00 0.00 3.81 0.00 0.00 -
P/NAPS 0.54 0.51 0.50 0.50 0.49 0.63 0.59 -5.73%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 26/02/13 27/11/12 30/08/12 21/05/12 22/02/12 -
Price 2.01 2.32 1.50 1.54 1.54 1.45 1.57 -
P/RPS 11.11 19.60 8.87 10.34 10.07 6.22 10.75 2.22%
P/EPS 2.39 276.19 48.23 46.53 3.77 20.14 41.53 -85.12%
EY 41.92 0.36 2.07 2.15 26.54 4.97 2.41 572.49%
DY 2.79 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 0.52 0.77 0.50 0.51 0.52 0.58 0.65 -13.83%

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