[HUNZPTY] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 43.13%
YoY- 72.24%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 31,104 26,007 26,646 26,769 24,497 33,666 50,836 -27.86%
PBT 8,730 7,048 12,180 7,461 4,852 8,436 13,625 -25.61%
Tax -2,446 -2,064 -4,315 -3,751 -2,260 -4,097 -6,575 -48.18%
NP 6,284 4,984 7,865 3,710 2,592 4,339 7,050 -7.36%
-
NP to SH 4,790 4,284 5,722 3,710 2,592 4,339 7,050 -22.66%
-
Tax Rate 28.02% 29.28% 35.43% 50.27% 46.58% 48.57% 48.26% -
Total Cost 24,820 21,023 18,781 23,059 21,905 29,327 43,786 -31.43%
-
Net Worth 203,004 178,690 161,011 149,025 147,225 154,583 125,992 37.31%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 7,944 - - - - -
Div Payout % - - 138.84% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 203,004 178,690 161,011 149,025 147,225 154,583 125,992 37.31%
NOSH 114,047 114,545 105,928 104,213 103,680 106,609 90,407 16.69%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 20.20% 19.16% 29.52% 13.86% 10.58% 12.89% 13.87% -
ROE 2.36% 2.40% 3.55% 2.49% 1.76% 2.81% 5.60% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 27.27 22.70 25.15 25.69 23.63 31.58 56.23 -38.19%
EPS 4.20 3.74 5.37 3.56 2.50 4.07 7.73 -33.34%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.56 1.52 1.43 1.42 1.45 1.3936 17.66%
Adjusted Per Share Value based on latest NOSH - 104,213
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.81 11.55 11.83 11.89 10.88 14.95 22.57 -27.86%
EPS 2.13 1.90 2.54 1.65 1.15 1.93 3.13 -22.57%
DPS 0.00 0.00 3.53 0.00 0.00 0.00 0.00 -
NAPS 0.9014 0.7935 0.715 0.6617 0.6537 0.6864 0.5595 37.30%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.24 1.28 1.32 1.47 1.61 1.51 1.41 -
P/RPS 4.55 5.64 5.25 5.72 6.81 4.78 2.51 48.50%
P/EPS 29.52 34.22 24.44 41.29 64.40 37.10 18.08 38.53%
EY 3.39 2.92 4.09 2.42 1.55 2.70 5.53 -27.77%
DY 0.00 0.00 5.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.82 0.87 1.03 1.13 1.04 1.01 -21.63%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/03/06 21/11/05 26/08/05 24/05/05 25/02/05 26/11/04 20/08/04 -
Price 1.20 1.25 1.33 1.35 1.49 1.58 1.60 -
P/RPS 4.40 5.51 5.29 5.26 6.31 5.00 2.85 33.47%
P/EPS 28.57 33.42 24.62 37.92 59.60 38.82 20.52 24.61%
EY 3.50 2.99 4.06 2.64 1.68 2.58 4.87 -19.71%
DY 0.00 0.00 5.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.80 0.88 0.94 1.05 1.09 1.15 -30.17%

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