[HUNZPTY] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 11.81%
YoY- 84.8%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 36,354 44,274 15,250 31,104 26,007 26,646 26,769 22.61%
PBT 10,849 15,783 3,245 8,730 7,048 12,180 7,461 28.32%
Tax -3,137 -4,297 -1,030 -2,446 -2,064 -4,315 -3,751 -11.22%
NP 7,712 11,486 2,215 6,284 4,984 7,865 3,710 62.80%
-
NP to SH 7,235 8,920 1,785 4,790 4,284 5,722 3,710 56.02%
-
Tax Rate 28.92% 27.23% 31.74% 28.02% 29.28% 35.43% 50.27% -
Total Cost 28,642 32,788 13,035 24,820 21,023 18,781 23,059 15.53%
-
Net Worth 198,763 192,772 181,889 203,004 178,690 161,011 149,025 21.14%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 8,554 - - - 7,944 - -
Div Payout % - 95.91% - - - 138.84% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 198,763 192,772 181,889 203,004 178,690 161,011 149,025 21.14%
NOSH 113,579 114,066 112,974 114,047 114,545 105,928 104,213 5.89%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 21.21% 25.94% 14.52% 20.20% 19.16% 29.52% 13.86% -
ROE 3.64% 4.63% 0.98% 2.36% 2.40% 3.55% 2.49% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 32.01 38.81 13.50 27.27 22.70 25.15 25.69 15.77%
EPS 6.37 7.83 1.58 4.20 3.74 5.37 3.56 47.33%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.75 1.69 1.61 1.78 1.56 1.52 1.43 14.39%
Adjusted Per Share Value based on latest NOSH - 114,047
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.14 19.66 6.77 13.81 11.55 11.83 11.89 22.57%
EPS 3.21 3.96 0.79 2.13 1.90 2.54 1.65 55.77%
DPS 0.00 3.80 0.00 0.00 0.00 3.53 0.00 -
NAPS 0.8826 0.856 0.8077 0.9014 0.7935 0.715 0.6617 21.15%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.55 1.18 1.16 1.24 1.28 1.32 1.47 -
P/RPS 4.84 3.04 8.59 4.55 5.64 5.25 5.72 -10.53%
P/EPS 24.33 15.09 73.42 29.52 34.22 24.44 41.29 -29.69%
EY 4.11 6.63 1.36 3.39 2.92 4.09 2.42 42.30%
DY 0.00 6.36 0.00 0.00 0.00 5.68 0.00 -
P/NAPS 0.89 0.70 0.72 0.70 0.82 0.87 1.03 -9.27%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 29/08/06 08/06/06 20/03/06 21/11/05 26/08/05 24/05/05 -
Price 1.72 1.46 1.15 1.20 1.25 1.33 1.35 -
P/RPS 5.37 3.76 8.52 4.40 5.51 5.29 5.26 1.38%
P/EPS 27.00 18.67 72.78 28.57 33.42 24.62 37.92 -20.24%
EY 3.70 5.36 1.37 3.50 2.99 4.06 2.64 25.21%
DY 0.00 5.14 0.00 0.00 0.00 5.64 0.00 -
P/NAPS 0.98 0.86 0.71 0.67 0.80 0.88 0.94 2.81%

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