[HUNZPTY] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 89.72%
YoY- 18.02%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 30,717 27,016 27,727 42,567 26,768 27,292 39,509 -15.38%
PBT 7,622 10,101 76,572 17,545 9,666 10,291 10,941 -21.32%
Tax -778 -3,307 -1,997 -4,377 -2,547 -2,611 -3,386 -62.31%
NP 6,844 6,794 74,575 13,168 7,119 7,680 7,555 -6.34%
-
NP to SH 5,649 6,006 74,126 13,142 6,927 7,476 7,831 -19.48%
-
Tax Rate 10.21% 32.74% 2.61% 24.95% 26.35% 25.37% 30.95% -
Total Cost 23,873 20,222 -46,848 29,399 19,649 19,612 31,954 -17.59%
-
Net Worth 544,919 547,979 542,296 454,494 445,307 457,905 459,259 12.01%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 10,156 - - - 10,540 -
Div Payout % - - 13.70% - - - 134.60% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 544,919 547,979 542,296 454,494 445,307 457,905 459,259 12.01%
NOSH 181,639 181,450 181,370 182,527 183,253 186,900 188,221 -2.33%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 22.28% 25.15% 268.96% 30.93% 26.60% 28.14% 19.12% -
ROE 1.04% 1.10% 13.67% 2.89% 1.56% 1.63% 1.71% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.91 14.89 15.29 23.32 14.61 14.60 20.99 -13.36%
EPS 3.11 3.31 40.87 7.20 3.78 4.00 4.16 -17.55%
DPS 0.00 0.00 5.60 0.00 0.00 0.00 5.60 -
NAPS 3.00 3.02 2.99 2.49 2.43 2.45 2.44 14.69%
Adjusted Per Share Value based on latest NOSH - 182,527
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.64 12.00 12.31 18.90 11.89 12.12 17.54 -15.37%
EPS 2.51 2.67 32.92 5.84 3.08 3.32 3.48 -19.49%
DPS 0.00 0.00 4.51 0.00 0.00 0.00 4.68 -
NAPS 2.4197 2.4333 2.408 2.0182 1.9774 2.0333 2.0393 12.01%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.51 1.50 1.47 1.56 1.43 1.45 1.59 -
P/RPS 8.93 10.07 9.62 6.69 9.79 9.93 7.57 11.58%
P/EPS 48.55 45.32 3.60 21.67 37.83 36.25 38.22 17.20%
EY 2.06 2.21 27.80 4.62 2.64 2.76 2.62 -14.75%
DY 0.00 0.00 3.81 0.00 0.00 0.00 3.52 -
P/NAPS 0.50 0.50 0.49 0.63 0.59 0.59 0.65 -15.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 30/08/12 21/05/12 22/02/12 23/11/11 25/08/11 -
Price 1.50 1.54 1.54 1.45 1.57 1.50 1.49 -
P/RPS 8.87 10.34 10.07 6.22 10.75 10.27 7.10 15.91%
P/EPS 48.23 46.53 3.77 20.14 41.53 37.50 35.81 21.84%
EY 2.07 2.15 26.54 4.97 2.41 2.67 2.79 -17.97%
DY 0.00 0.00 3.64 0.00 0.00 0.00 3.76 -
P/NAPS 0.50 0.51 0.52 0.58 0.65 0.61 0.61 -12.36%

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