[HUNZPTY] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -72.92%
YoY- -88.36%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 32,995 31,311 32,811 21,562 30,717 27,016 27,727 12.26%
PBT 12,121 4,663 155,402 3,772 7,622 10,101 76,572 -70.63%
Tax -3,441 -2,073 2,092 -1,396 -778 -3,307 -1,997 43.58%
NP 8,680 2,590 157,494 2,376 6,844 6,794 74,575 -76.06%
-
NP to SH 7,404 1,438 152,849 1,530 5,649 6,006 74,126 -78.38%
-
Tax Rate 28.39% 44.46% -1.35% 37.01% 10.21% 32.74% 2.61% -
Total Cost 24,315 28,721 -124,683 19,186 23,873 20,222 -46,848 -
-
Net Worth 675,653 711,227 696,664 548,250 544,919 547,979 542,296 15.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 10,882 10,159 - - - 10,156 -
Div Payout % - 756.76% 6.65% - - - 13.70% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 675,653 711,227 696,664 548,250 544,919 547,979 542,296 15.74%
NOSH 209,180 194,324 181,423 182,142 181,639 181,450 181,370 9.94%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 26.31% 8.27% 480.00% 11.02% 22.28% 25.15% 268.96% -
ROE 1.10% 0.20% 21.94% 0.28% 1.04% 1.10% 13.67% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.77 16.11 18.09 11.84 16.91 14.89 15.29 2.07%
EPS 3.54 0.74 84.25 0.84 3.11 3.31 40.87 -80.33%
DPS 0.00 5.60 5.60 0.00 0.00 0.00 5.60 -
NAPS 3.23 3.66 3.84 3.01 3.00 3.02 2.99 5.26%
Adjusted Per Share Value based on latest NOSH - 182,142
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.65 13.90 14.57 9.57 13.64 12.00 12.31 12.26%
EPS 3.29 0.64 67.87 0.68 2.51 2.67 32.92 -78.37%
DPS 0.00 4.83 4.51 0.00 0.00 0.00 4.51 -
NAPS 3.0002 3.1582 3.0935 2.4345 2.4197 2.4333 2.408 15.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.10 2.27 2.07 1.54 1.51 1.50 1.47 -
P/RPS 13.31 14.09 11.45 13.01 8.93 10.07 9.62 24.09%
P/EPS 59.33 306.76 2.46 183.33 48.55 45.32 3.60 544.31%
EY 1.69 0.33 40.70 0.55 2.06 2.21 27.80 -84.46%
DY 0.00 2.47 2.71 0.00 0.00 0.00 3.81 -
P/NAPS 0.65 0.62 0.54 0.51 0.50 0.50 0.49 20.66%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 29/11/13 28/08/13 30/05/13 26/02/13 27/11/12 30/08/12 -
Price 2.00 2.31 2.01 2.32 1.50 1.54 1.54 -
P/RPS 12.68 14.34 11.11 19.60 8.87 10.34 10.07 16.55%
P/EPS 56.50 312.16 2.39 276.19 48.23 46.53 3.77 504.87%
EY 1.77 0.32 41.92 0.36 2.07 2.15 26.54 -83.47%
DY 0.00 2.42 2.79 0.00 0.00 0.00 3.64 -
P/NAPS 0.62 0.63 0.52 0.77 0.50 0.51 0.52 12.40%

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