[HUNZPTY] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 20.35%
YoY- -59.22%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 57,109 23,054 18,506 24,613 25,211 53,415 54,066 3.71%
PBT 17,393 12,931 8,986 9,680 7,528 14,867 13,439 18.74%
Tax -4,570 -3,403 -2,694 -2,617 -2,143 -4,697 -3,735 14.38%
NP 12,823 9,528 6,292 7,063 5,385 10,170 9,704 20.39%
-
NP to SH 12,699 9,523 5,786 6,760 5,617 10,122 9,660 19.98%
-
Tax Rate 26.27% 26.32% 29.98% 27.04% 28.47% 31.59% 27.79% -
Total Cost 44,286 13,526 12,214 17,550 19,826 43,245 44,362 -0.11%
-
Net Worth 335,853 326,707 313,107 306,877 311,408 309,200 313,912 4.60%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 8,167 - - - 8,098 5,610 -
Div Payout % - 85.77% - - - 80.01% 58.08% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 335,853 326,707 313,107 306,877 311,408 309,200 313,912 4.60%
NOSH 144,143 145,851 144,289 144,753 145,518 147,238 151,648 -3.32%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 22.45% 41.33% 34.00% 28.70% 21.36% 19.04% 17.95% -
ROE 3.78% 2.91% 1.85% 2.20% 1.80% 3.27% 3.08% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 39.62 15.81 12.83 17.00 17.32 36.28 35.65 7.28%
EPS 8.72 6.46 4.01 4.67 3.86 6.93 6.37 23.26%
DPS 0.00 5.60 0.00 0.00 0.00 5.50 3.70 -
NAPS 2.33 2.24 2.17 2.12 2.14 2.10 2.07 8.19%
Adjusted Per Share Value based on latest NOSH - 144,753
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.36 10.24 8.22 10.93 11.19 23.72 24.01 3.71%
EPS 5.64 4.23 2.57 3.00 2.49 4.49 4.29 19.98%
DPS 0.00 3.63 0.00 0.00 0.00 3.60 2.49 -
NAPS 1.4913 1.4507 1.3903 1.3627 1.3828 1.373 1.3939 4.60%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.47 1.45 1.26 1.27 1.40 1.70 2.14 -
P/RPS 3.71 9.17 9.82 7.47 8.08 4.69 6.00 -27.39%
P/EPS 16.69 22.21 31.42 27.19 36.27 24.73 33.59 -37.24%
EY 5.99 4.50 3.18 3.68 2.76 4.04 2.98 59.20%
DY 0.00 3.86 0.00 0.00 0.00 3.24 1.73 -
P/NAPS 0.63 0.65 0.58 0.60 0.65 0.81 1.03 -27.92%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 24/08/09 20/05/09 25/02/09 26/11/08 20/08/08 26/05/08 -
Price 1.41 1.43 1.42 1.27 1.29 1.40 1.84 -
P/RPS 3.56 9.05 11.07 7.47 7.45 3.86 5.16 -21.90%
P/EPS 16.00 21.90 35.41 27.19 33.42 20.36 28.89 -32.53%
EY 6.25 4.57 2.82 3.68 2.99 4.91 3.46 48.26%
DY 0.00 3.92 0.00 0.00 0.00 3.93 2.01 -
P/NAPS 0.61 0.64 0.65 0.60 0.60 0.67 0.89 -22.24%

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