[HUNZPTY] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -14.41%
YoY- -40.1%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 59,306 57,109 23,054 18,506 24,613 25,211 53,415 7.20%
PBT 17,472 17,393 12,931 8,986 9,680 7,528 14,867 11.33%
Tax -4,527 -4,570 -3,403 -2,694 -2,617 -2,143 -4,697 -2.42%
NP 12,945 12,823 9,528 6,292 7,063 5,385 10,170 17.39%
-
NP to SH 13,006 12,699 9,523 5,786 6,760 5,617 10,122 18.13%
-
Tax Rate 25.91% 26.27% 26.32% 29.98% 27.04% 28.47% 31.59% -
Total Cost 46,361 44,286 13,526 12,214 17,550 19,826 43,245 4.73%
-
Net Worth 343,719 335,853 326,707 313,107 306,877 311,408 309,200 7.28%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 8,167 - - - 8,098 -
Div Payout % - - 85.77% - - - 80.01% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 343,719 335,853 326,707 313,107 306,877 311,408 309,200 7.28%
NOSH 145,643 144,143 145,851 144,289 144,753 145,518 147,238 -0.72%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.83% 22.45% 41.33% 34.00% 28.70% 21.36% 19.04% -
ROE 3.78% 3.78% 2.91% 1.85% 2.20% 1.80% 3.27% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 40.72 39.62 15.81 12.83 17.00 17.32 36.28 7.97%
EPS 8.93 8.72 6.46 4.01 4.67 3.86 6.93 18.36%
DPS 0.00 0.00 5.60 0.00 0.00 0.00 5.50 -
NAPS 2.36 2.33 2.24 2.17 2.12 2.14 2.10 8.06%
Adjusted Per Share Value based on latest NOSH - 144,289
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 26.33 25.36 10.24 8.22 10.93 11.19 23.72 7.18%
EPS 5.78 5.64 4.23 2.57 3.00 2.49 4.49 18.28%
DPS 0.00 0.00 3.63 0.00 0.00 0.00 3.60 -
NAPS 1.5263 1.4913 1.4507 1.3903 1.3627 1.3828 1.373 7.29%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.52 1.47 1.45 1.26 1.27 1.40 1.70 -
P/RPS 3.73 3.71 9.17 9.82 7.47 8.08 4.69 -14.12%
P/EPS 17.02 16.69 22.21 31.42 27.19 36.27 24.73 -21.99%
EY 5.88 5.99 4.50 3.18 3.68 2.76 4.04 28.34%
DY 0.00 0.00 3.86 0.00 0.00 0.00 3.24 -
P/NAPS 0.64 0.63 0.65 0.58 0.60 0.65 0.81 -14.49%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 02/02/10 25/11/09 24/08/09 20/05/09 25/02/09 26/11/08 20/08/08 -
Price 1.28 1.41 1.43 1.42 1.27 1.29 1.40 -
P/RPS 3.14 3.56 9.05 11.07 7.47 7.45 3.86 -12.82%
P/EPS 14.33 16.00 21.90 35.41 27.19 33.42 20.36 -20.82%
EY 6.98 6.25 4.57 2.82 3.68 2.99 4.91 26.34%
DY 0.00 0.00 3.92 0.00 0.00 0.00 3.93 -
P/NAPS 0.54 0.61 0.64 0.65 0.60 0.60 0.67 -13.36%

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