[HUNZPTY] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -7.34%
YoY- -30.88%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 27,016 27,727 42,567 26,768 27,292 39,509 66,192 -44.88%
PBT 10,101 76,572 17,545 9,666 10,291 10,941 15,154 -23.63%
Tax -3,307 -1,997 -4,377 -2,547 -2,611 -3,386 -3,959 -11.27%
NP 6,794 74,575 13,168 7,119 7,680 7,555 11,195 -28.25%
-
NP to SH 6,006 74,126 13,142 6,927 7,476 7,831 11,135 -33.66%
-
Tax Rate 32.74% 2.61% 24.95% 26.35% 25.37% 30.95% 26.13% -
Total Cost 20,222 -46,848 29,399 19,649 19,612 31,954 54,997 -48.58%
-
Net Worth 547,979 542,296 454,494 445,307 457,905 459,259 455,180 13.12%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 10,156 - - - 10,540 4,702 -
Div Payout % - 13.70% - - - 134.60% 42.23% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 547,979 542,296 454,494 445,307 457,905 459,259 455,180 13.12%
NOSH 181,450 181,370 182,527 183,253 186,900 188,221 188,091 -2.36%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 25.15% 268.96% 30.93% 26.60% 28.14% 19.12% 16.91% -
ROE 1.10% 13.67% 2.89% 1.56% 1.63% 1.71% 2.45% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.89 15.29 23.32 14.61 14.60 20.99 35.19 -43.54%
EPS 3.31 40.87 7.20 3.78 4.00 4.16 5.92 -32.05%
DPS 0.00 5.60 0.00 0.00 0.00 5.60 2.50 -
NAPS 3.02 2.99 2.49 2.43 2.45 2.44 2.42 15.86%
Adjusted Per Share Value based on latest NOSH - 183,253
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.00 12.31 18.90 11.89 12.12 17.54 29.39 -44.87%
EPS 2.67 32.92 5.84 3.08 3.32 3.48 4.94 -33.57%
DPS 0.00 4.51 0.00 0.00 0.00 4.68 2.09 -
NAPS 2.4333 2.408 2.0182 1.9774 2.0333 2.0393 2.0212 13.12%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.50 1.47 1.56 1.43 1.45 1.59 1.58 -
P/RPS 10.07 9.62 6.69 9.79 9.93 7.57 4.49 71.08%
P/EPS 45.32 3.60 21.67 37.83 36.25 38.22 26.69 42.19%
EY 2.21 27.80 4.62 2.64 2.76 2.62 3.75 -29.64%
DY 0.00 3.81 0.00 0.00 0.00 3.52 1.58 -
P/NAPS 0.50 0.49 0.63 0.59 0.59 0.65 0.65 -16.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 30/08/12 21/05/12 22/02/12 23/11/11 25/08/11 19/05/11 -
Price 1.54 1.54 1.45 1.57 1.50 1.49 1.61 -
P/RPS 10.34 10.07 6.22 10.75 10.27 7.10 4.57 72.09%
P/EPS 46.53 3.77 20.14 41.53 37.50 35.81 27.20 42.89%
EY 2.15 26.54 4.97 2.41 2.67 2.79 3.68 -30.04%
DY 0.00 3.64 0.00 0.00 0.00 3.76 1.55 -
P/NAPS 0.51 0.52 0.58 0.65 0.61 0.61 0.67 -16.59%

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