[HUNZPTY] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -99.06%
YoY- -76.06%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 30,851 37,693 32,995 31,311 32,811 21,562 30,717 0.29%
PBT 48,886 2,636 12,121 4,663 155,402 3,772 7,622 246.38%
Tax -15,263 -421 -3,441 -2,073 2,092 -1,396 -778 631.37%
NP 33,623 2,215 8,680 2,590 157,494 2,376 6,844 189.83%
-
NP to SH 31,037 171 7,404 1,438 152,849 1,530 5,649 212.33%
-
Tax Rate 31.22% 15.97% 28.39% 44.46% -1.35% 37.01% 10.21% -
Total Cost -2,772 35,478 24,315 28,721 -124,683 19,186 23,873 -
-
Net Worth 777,837 789,285 675,653 711,227 696,664 548,250 544,919 26.85%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 10,882 10,159 - - -
Div Payout % - - - 756.76% 6.65% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 777,837 789,285 675,653 711,227 696,664 548,250 544,919 26.85%
NOSH 229,450 242,857 209,180 194,324 181,423 182,142 181,639 16.90%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 108.99% 5.88% 26.31% 8.27% 480.00% 11.02% 22.28% -
ROE 3.99% 0.02% 1.10% 0.20% 21.94% 0.28% 1.04% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.45 15.52 15.77 16.11 18.09 11.84 16.91 -14.19%
EPS 13.52 0.07 3.54 0.74 84.25 0.84 3.11 167.08%
DPS 0.00 0.00 0.00 5.60 5.60 0.00 0.00 -
NAPS 3.39 3.25 3.23 3.66 3.84 3.01 3.00 8.51%
Adjusted Per Share Value based on latest NOSH - 194,324
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.70 16.74 14.65 13.90 14.57 9.57 13.64 0.29%
EPS 13.78 0.08 3.29 0.64 67.87 0.68 2.51 212.17%
DPS 0.00 0.00 0.00 4.83 4.51 0.00 0.00 -
NAPS 3.454 3.5048 3.0002 3.1582 3.0935 2.4345 2.4197 26.85%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.95 1.93 2.10 2.27 2.07 1.54 1.51 -
P/RPS 14.50 12.44 13.31 14.09 11.45 13.01 8.93 38.27%
P/EPS 14.42 2,741.02 59.33 306.76 2.46 183.33 48.55 -55.58%
EY 6.94 0.04 1.69 0.33 40.70 0.55 2.06 125.23%
DY 0.00 0.00 0.00 2.47 2.71 0.00 0.00 -
P/NAPS 0.58 0.59 0.65 0.62 0.54 0.51 0.50 10.43%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 24/02/14 29/11/13 28/08/13 30/05/13 26/02/13 -
Price 1.97 1.95 2.00 2.31 2.01 2.32 1.50 -
P/RPS 14.65 12.56 12.68 14.34 11.11 19.60 8.87 39.85%
P/EPS 14.56 2,769.42 56.50 312.16 2.39 276.19 48.23 -55.09%
EY 6.87 0.04 1.77 0.32 41.92 0.36 2.07 122.98%
DY 0.00 0.00 0.00 2.42 2.79 0.00 0.00 -
P/NAPS 0.58 0.60 0.62 0.63 0.52 0.77 0.50 10.43%

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