[HUNZPTY] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 414.88%
YoY- 31.07%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 53,003 30,851 37,693 32,995 31,311 32,811 21,562 82.04%
PBT 14,043 48,886 2,636 12,121 4,663 155,402 3,772 140.01%
Tax -3,385 -15,263 -421 -3,441 -2,073 2,092 -1,396 80.39%
NP 10,658 33,623 2,215 8,680 2,590 157,494 2,376 171.74%
-
NP to SH 7,628 31,037 171 7,404 1,438 152,849 1,530 191.55%
-
Tax Rate 24.10% 31.22% 15.97% 28.39% 44.46% -1.35% 37.01% -
Total Cost 42,345 -2,772 35,478 24,315 28,721 -124,683 19,186 69.43%
-
Net Worth 785,502 777,837 789,285 675,653 711,227 696,664 548,250 27.06%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 10,882 10,159 - -
Div Payout % - - - - 756.76% 6.65% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 785,502 777,837 789,285 675,653 711,227 696,664 548,250 27.06%
NOSH 227,023 229,450 242,857 209,180 194,324 181,423 182,142 15.80%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.11% 108.99% 5.88% 26.31% 8.27% 480.00% 11.02% -
ROE 0.97% 3.99% 0.02% 1.10% 0.20% 21.94% 0.28% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.35 13.45 15.52 15.77 16.11 18.09 11.84 57.19%
EPS 3.36 13.52 0.07 3.54 0.74 84.25 0.84 151.77%
DPS 0.00 0.00 0.00 0.00 5.60 5.60 0.00 -
NAPS 3.46 3.39 3.25 3.23 3.66 3.84 3.01 9.72%
Adjusted Per Share Value based on latest NOSH - 209,180
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.54 13.70 16.74 14.65 13.90 14.57 9.57 82.12%
EPS 3.39 13.78 0.08 3.29 0.64 67.87 0.68 191.54%
DPS 0.00 0.00 0.00 0.00 4.83 4.51 0.00 -
NAPS 3.488 3.454 3.5048 3.0002 3.1582 3.0935 2.4345 27.06%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.95 1.95 1.93 2.10 2.27 2.07 1.54 -
P/RPS 8.35 14.50 12.44 13.31 14.09 11.45 13.01 -25.57%
P/EPS 58.04 14.42 2,741.02 59.33 306.76 2.46 183.33 -53.51%
EY 1.72 6.94 0.04 1.69 0.33 40.70 0.55 113.70%
DY 0.00 0.00 0.00 0.00 2.47 2.71 0.00 -
P/NAPS 0.56 0.58 0.59 0.65 0.62 0.54 0.51 6.42%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 24/02/14 29/11/13 28/08/13 30/05/13 -
Price 1.92 1.97 1.95 2.00 2.31 2.01 2.32 -
P/RPS 8.22 14.65 12.56 12.68 14.34 11.11 19.60 -43.94%
P/EPS 57.14 14.56 2,769.42 56.50 312.16 2.39 276.19 -64.98%
EY 1.75 6.87 0.04 1.77 0.32 41.92 0.36 186.68%
DY 0.00 0.00 0.00 0.00 2.42 2.79 0.00 -
P/NAPS 0.55 0.58 0.60 0.62 0.63 0.52 0.77 -20.07%

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