[HUNZPTY] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 11.66%
YoY- 17.64%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 24,497 33,666 50,836 21,677 17,863 26,921 37,272 -24.30%
PBT 4,852 8,436 13,625 4,406 3,168 5,823 10,009 -38.15%
Tax -2,260 -4,097 -6,575 -2,252 -1,748 -2,641 -4,609 -37.68%
NP 2,592 4,339 7,050 2,154 1,420 3,182 5,400 -38.55%
-
NP to SH 2,592 4,339 7,050 2,154 1,929 3,182 5,400 -38.55%
-
Tax Rate 46.58% 48.57% 48.26% 51.11% 55.18% 45.35% 46.05% -
Total Cost 21,905 29,327 43,786 19,523 16,443 23,739 31,872 -22.03%
-
Net Worth 147,225 154,583 125,992 89,434 134,997 99,259 102,509 27.15%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 53 - - - -
Div Payout % - - - 2.48% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 147,225 154,583 125,992 89,434 134,997 99,259 102,509 27.15%
NOSH 103,680 106,609 90,407 66,687 82,435 59,924 60,133 43.55%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.58% 12.89% 13.87% 9.94% 7.95% 11.82% 14.49% -
ROE 1.76% 2.81% 5.60% 2.41% 1.43% 3.21% 5.27% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.63 31.58 56.23 32.51 21.67 44.92 61.98 -47.26%
EPS 2.50 4.07 7.73 3.23 2.34 5.31 8.98 -57.19%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 1.42 1.45 1.3936 1.3411 1.6376 1.6564 1.7047 -11.42%
Adjusted Per Share Value based on latest NOSH - 66,687
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.88 14.95 22.57 9.63 7.93 11.95 16.55 -24.29%
EPS 1.15 1.93 3.13 0.96 0.86 1.41 2.40 -38.62%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.6537 0.6864 0.5595 0.3971 0.5994 0.4408 0.4552 27.14%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.61 1.51 1.41 1.70 2.69 1.73 1.38 -
P/RPS 6.81 4.78 2.51 5.23 12.41 3.85 2.23 109.77%
P/EPS 64.40 37.10 18.08 52.63 114.96 32.58 15.37 158.77%
EY 1.55 2.70 5.53 1.90 0.87 3.07 6.51 -61.41%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 1.13 1.04 1.01 1.27 1.64 1.04 0.81 24.72%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 20/08/04 20/05/04 25/02/04 21/11/03 27/08/03 -
Price 1.49 1.58 1.60 1.45 1.84 2.50 1.88 -
P/RPS 6.31 5.00 2.85 4.46 8.49 5.56 3.03 62.71%
P/EPS 59.60 38.82 20.52 44.89 78.63 47.08 20.94 100.20%
EY 1.68 2.58 4.87 2.23 1.27 2.12 4.78 -50.03%
DY 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 1.15 1.08 1.12 1.51 1.10 -3.04%

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