[HUNZPTY] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 21.79%
YoY- 98.41%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 258,293 248,894 218,108 186,734 164,575 135,158 126,982 60.46%
PBT 75,350 73,362 64,183 57,501 51,408 43,202 38,607 56.11%
Tax -19,800 -19,080 -17,166 -15,232 -14,312 -12,327 -10,910 48.73%
NP 55,550 54,282 47,017 42,269 37,096 30,875 27,697 58.97%
-
NP to SH 54,242 52,244 44,074 39,244 32,224 26,347 22,730 78.48%
-
Tax Rate 26.28% 26.01% 26.75% 26.49% 27.84% 28.53% 28.26% -
Total Cost 202,743 194,612 171,091 144,465 127,479 104,283 99,285 60.88%
-
Net Worth 303,296 284,021 267,810 222,672 208,033 201,358 198,763 32.50%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 14,400 14,473 14,473 14,473 14,238 8,554 8,554 41.46%
Div Payout % 26.55% 27.70% 32.84% 36.88% 44.19% 32.47% 37.64% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 303,296 284,021 267,810 222,672 208,033 201,358 198,763 32.50%
NOSH 151,648 136,548 135,257 117,195 113,679 113,761 113,579 21.23%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 21.51% 21.81% 21.56% 22.64% 22.54% 22.84% 21.81% -
ROE 17.88% 18.39% 16.46% 17.62% 15.49% 13.08% 11.44% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 170.32 182.28 161.25 159.33 144.77 118.81 111.80 32.36%
EPS 35.77 38.26 32.59 33.49 28.35 23.16 20.01 47.24%
DPS 9.50 10.60 10.70 12.35 12.50 7.50 7.50 17.05%
NAPS 2.00 2.08 1.98 1.90 1.83 1.77 1.75 9.30%
Adjusted Per Share Value based on latest NOSH - 117,195
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 114.69 110.52 96.85 82.92 73.08 60.02 56.39 60.45%
EPS 24.09 23.20 19.57 17.43 14.31 11.70 10.09 78.53%
DPS 6.39 6.43 6.43 6.43 6.32 3.80 3.80 41.36%
NAPS 1.3468 1.2612 1.1892 0.9888 0.9238 0.8941 0.8826 32.50%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.14 2.71 2.66 3.24 2.19 1.90 1.55 -
P/RPS 1.26 1.49 1.65 2.03 1.51 1.60 1.39 -6.33%
P/EPS 5.98 7.08 8.16 9.68 7.73 8.20 7.75 -15.86%
EY 16.71 14.12 12.25 10.34 12.94 12.19 12.91 18.74%
DY 4.44 3.91 4.02 3.81 5.71 3.95 4.84 -5.58%
P/NAPS 1.07 1.30 1.34 1.71 1.20 1.07 0.89 13.05%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 20/02/08 13/11/07 17/08/07 07/05/07 06/02/07 21/11/06 -
Price 1.84 2.51 2.69 2.60 3.10 2.18 1.72 -
P/RPS 1.08 1.38 1.67 1.63 2.14 1.83 1.54 -21.04%
P/EPS 5.14 6.56 8.26 7.76 10.94 9.41 8.59 -28.96%
EY 19.44 15.24 12.11 12.88 9.14 10.62 11.64 40.72%
DY 5.16 4.22 3.98 4.75 4.03 3.44 4.36 11.87%
P/NAPS 0.92 1.21 1.36 1.37 1.69 1.23 0.98 -4.12%

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