[HUNZPTY] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 11.11%
YoY- 0.52%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 26,768 27,292 39,509 66,192 63,718 64,526 73,390 -48.85%
PBT 9,666 10,291 10,941 15,154 13,242 38,951 20,262 -38.86%
Tax -2,547 -2,611 -3,386 -3,959 -3,273 -4,314 -5,852 -42.48%
NP 7,119 7,680 7,555 11,195 9,969 34,637 14,410 -37.42%
-
NP to SH 6,927 7,476 7,831 11,135 10,022 34,694 14,495 -38.79%
-
Tax Rate 26.35% 25.37% 30.95% 26.13% 24.72% 11.08% 28.88% -
Total Cost 19,649 19,612 31,954 54,997 53,749 29,889 58,980 -51.84%
-
Net Worth 445,307 457,905 459,259 455,180 446,468 445,230 375,440 12.01%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 10,540 4,702 - - 10,512 -
Div Payout % - - 134.60% 42.23% - - 72.52% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 445,307 457,905 459,259 455,180 446,468 445,230 375,440 12.01%
NOSH 183,253 186,900 188,221 188,091 188,383 188,656 187,720 -1.58%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 26.60% 28.14% 19.12% 16.91% 15.65% 53.68% 19.63% -
ROE 1.56% 1.63% 1.71% 2.45% 2.24% 7.79% 3.86% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.61 14.60 20.99 35.19 33.82 34.20 39.10 -48.02%
EPS 3.78 4.00 4.16 5.92 5.32 18.39 7.67 -37.52%
DPS 0.00 0.00 5.60 2.50 0.00 0.00 5.60 -
NAPS 2.43 2.45 2.44 2.42 2.37 2.36 2.00 13.82%
Adjusted Per Share Value based on latest NOSH - 188,091
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.89 12.12 17.54 29.39 28.29 28.65 32.59 -48.84%
EPS 3.08 3.32 3.48 4.94 4.45 15.41 6.44 -38.76%
DPS 0.00 0.00 4.68 2.09 0.00 0.00 4.67 -
NAPS 1.9774 2.0333 2.0393 2.0212 1.9825 1.977 1.6671 12.01%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.43 1.45 1.59 1.58 1.66 1.41 1.29 -
P/RPS 9.79 9.93 7.57 4.49 4.91 4.12 3.30 106.05%
P/EPS 37.83 36.25 38.22 26.69 31.20 7.67 16.71 72.15%
EY 2.64 2.76 2.62 3.75 3.20 13.04 5.99 -41.99%
DY 0.00 0.00 3.52 1.58 0.00 0.00 4.34 -
P/NAPS 0.59 0.59 0.65 0.65 0.70 0.60 0.65 -6.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 23/11/11 25/08/11 19/05/11 16/02/11 22/10/10 17/08/10 -
Price 1.57 1.50 1.49 1.61 1.66 1.51 1.40 -
P/RPS 10.75 10.27 7.10 4.57 4.91 4.41 3.58 107.72%
P/EPS 41.53 37.50 35.81 27.20 31.20 8.21 18.13 73.50%
EY 2.41 2.67 2.79 3.68 3.20 12.18 5.52 -42.36%
DY 0.00 0.00 3.76 1.55 0.00 0.00 4.00 -
P/NAPS 0.65 0.61 0.61 0.67 0.70 0.64 0.70 -4.80%

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