[HUNZPTY] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 19.29%
YoY- 20.88%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 164,575 135,158 126,982 116,635 99,007 110,526 103,919 35.90%
PBT 51,408 43,202 38,607 34,806 31,203 35,419 31,541 38.53%
Tax -14,312 -12,327 -10,910 -9,837 -9,855 -12,576 -12,390 10.10%
NP 37,096 30,875 27,697 24,969 21,348 22,843 19,151 55.45%
-
NP to SH 32,224 26,347 22,730 19,779 16,581 18,506 16,308 57.53%
-
Tax Rate 27.84% 28.53% 28.26% 28.26% 31.58% 35.51% 39.28% -
Total Cost 127,479 104,283 99,285 91,666 77,659 87,683 84,768 31.29%
-
Net Worth 208,033 201,358 198,763 192,772 181,889 203,004 178,690 10.67%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 14,238 8,554 8,554 8,554 7,944 7,944 7,944 47.60%
Div Payout % 44.19% 32.47% 37.64% 43.25% 47.91% 42.93% 48.72% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 208,033 201,358 198,763 192,772 181,889 203,004 178,690 10.67%
NOSH 113,679 113,761 113,579 114,066 112,974 114,047 114,545 -0.50%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 22.54% 22.84% 21.81% 21.41% 21.56% 20.67% 18.43% -
ROE 15.49% 13.08% 11.44% 10.26% 9.12% 9.12% 9.13% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 144.77 118.81 111.80 102.25 87.64 96.91 90.72 36.59%
EPS 28.35 23.16 20.01 17.34 14.68 16.23 14.24 58.32%
DPS 12.50 7.50 7.50 7.50 7.03 6.97 6.94 48.08%
NAPS 1.83 1.77 1.75 1.69 1.61 1.78 1.56 11.23%
Adjusted Per Share Value based on latest NOSH - 114,066
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 73.08 60.02 56.39 51.79 43.96 49.08 46.14 35.91%
EPS 14.31 11.70 10.09 8.78 7.36 8.22 7.24 57.56%
DPS 6.32 3.80 3.80 3.80 3.53 3.53 3.53 47.49%
NAPS 0.9238 0.8941 0.8826 0.856 0.8077 0.9014 0.7935 10.67%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.19 1.90 1.55 1.18 1.16 1.24 1.28 -
P/RPS 1.51 1.60 1.39 1.15 1.32 1.28 1.41 4.67%
P/EPS 7.73 8.20 7.75 6.81 7.90 7.64 8.99 -9.58%
EY 12.94 12.19 12.91 14.69 12.65 13.09 11.12 10.64%
DY 5.71 3.95 4.84 6.36 6.06 5.62 5.42 3.53%
P/NAPS 1.20 1.07 0.89 0.70 0.72 0.70 0.82 28.92%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 07/05/07 06/02/07 21/11/06 29/08/06 08/06/06 20/03/06 21/11/05 -
Price 3.10 2.18 1.72 1.46 1.15 1.20 1.25 -
P/RPS 2.14 1.83 1.54 1.43 1.31 1.24 1.38 34.01%
P/EPS 10.94 9.41 8.59 8.42 7.84 7.40 8.78 15.80%
EY 9.14 10.62 11.64 11.88 12.76 13.52 11.39 -13.65%
DY 4.03 3.44 4.36 5.14 6.11 5.81 5.55 -19.22%
P/NAPS 1.69 1.23 0.98 0.86 0.71 0.67 0.80 64.71%

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