[HUNZPTY] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -5.94%
YoY- -18.45%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 31,311 32,811 21,562 30,717 27,016 27,727 42,567 -18.49%
PBT 4,663 155,402 3,772 7,622 10,101 76,572 17,545 -58.62%
Tax -2,073 2,092 -1,396 -778 -3,307 -1,997 -4,377 -39.21%
NP 2,590 157,494 2,376 6,844 6,794 74,575 13,168 -66.14%
-
NP to SH 1,438 152,849 1,530 5,649 6,006 74,126 13,142 -77.09%
-
Tax Rate 44.46% -1.35% 37.01% 10.21% 32.74% 2.61% 24.95% -
Total Cost 28,721 -124,683 19,186 23,873 20,222 -46,848 29,399 -1.54%
-
Net Worth 711,227 696,664 548,250 544,919 547,979 542,296 454,494 34.75%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 10,882 10,159 - - - 10,156 - -
Div Payout % 756.76% 6.65% - - - 13.70% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 711,227 696,664 548,250 544,919 547,979 542,296 454,494 34.75%
NOSH 194,324 181,423 182,142 181,639 181,450 181,370 182,527 4.25%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.27% 480.00% 11.02% 22.28% 25.15% 268.96% 30.93% -
ROE 0.20% 21.94% 0.28% 1.04% 1.10% 13.67% 2.89% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.11 18.09 11.84 16.91 14.89 15.29 23.32 -21.83%
EPS 0.74 84.25 0.84 3.11 3.31 40.87 7.20 -78.02%
DPS 5.60 5.60 0.00 0.00 0.00 5.60 0.00 -
NAPS 3.66 3.84 3.01 3.00 3.02 2.99 2.49 29.24%
Adjusted Per Share Value based on latest NOSH - 181,639
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.90 14.57 9.57 13.64 12.00 12.31 18.90 -18.50%
EPS 0.64 67.87 0.68 2.51 2.67 32.92 5.84 -77.06%
DPS 4.83 4.51 0.00 0.00 0.00 4.51 0.00 -
NAPS 3.1582 3.0935 2.4345 2.4197 2.4333 2.408 2.0182 34.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.27 2.07 1.54 1.51 1.50 1.47 1.56 -
P/RPS 14.09 11.45 13.01 8.93 10.07 9.62 6.69 64.23%
P/EPS 306.76 2.46 183.33 48.55 45.32 3.60 21.67 484.24%
EY 0.33 40.70 0.55 2.06 2.21 27.80 4.62 -82.75%
DY 2.47 2.71 0.00 0.00 0.00 3.81 0.00 -
P/NAPS 0.62 0.54 0.51 0.50 0.50 0.49 0.63 -1.06%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 30/05/13 26/02/13 27/11/12 30/08/12 21/05/12 -
Price 2.31 2.01 2.32 1.50 1.54 1.54 1.45 -
P/RPS 14.34 11.11 19.60 8.87 10.34 10.07 6.22 74.42%
P/EPS 312.16 2.39 276.19 48.23 46.53 3.77 20.14 520.61%
EY 0.32 41.92 0.36 2.07 2.15 26.54 4.97 -83.90%
DY 2.42 2.79 0.00 0.00 0.00 3.64 0.00 -
P/NAPS 0.63 0.52 0.77 0.50 0.51 0.52 0.58 5.66%

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