[HUNZPTY] QoQ TTM Result on 30-Jun-2008 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -10.73%
YoY- 23.39%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 121,745 157,305 202,758 245,275 258,293 248,894 218,108 -32.18%
PBT 41,061 45,514 58,338 68,341 75,350 73,362 64,183 -25.73%
Tax -12,151 -13,192 -16,352 -19,280 -19,800 -19,080 -17,166 -20.55%
NP 28,910 32,322 41,986 49,061 55,550 54,282 47,017 -27.66%
-
NP to SH 28,285 32,159 41,976 48,424 54,242 52,244 44,074 -25.57%
-
Tax Rate 29.59% 28.98% 28.03% 28.21% 26.28% 26.01% 26.75% -
Total Cost 92,835 124,983 160,772 196,214 202,743 194,612 171,091 -33.44%
-
Net Worth 313,107 306,877 311,408 309,200 303,296 284,021 267,810 10.96%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 8,098 13,709 13,709 13,709 14,400 14,473 14,473 -32.07%
Div Payout % 28.63% 42.63% 32.66% 28.31% 26.55% 27.70% 32.84% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 313,107 306,877 311,408 309,200 303,296 284,021 267,810 10.96%
NOSH 144,289 144,753 145,518 147,238 151,648 136,548 135,257 4.39%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 23.75% 20.55% 20.71% 20.00% 21.51% 21.81% 21.56% -
ROE 9.03% 10.48% 13.48% 15.66% 17.88% 18.39% 16.46% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 84.38 108.67 139.34 166.58 170.32 182.28 161.25 -35.03%
EPS 19.60 22.22 28.85 32.89 35.77 38.26 32.59 -28.72%
DPS 5.61 9.47 9.42 9.31 9.50 10.60 10.70 -34.95%
NAPS 2.17 2.12 2.14 2.10 2.00 2.08 1.98 6.29%
Adjusted Per Share Value based on latest NOSH - 147,238
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 54.06 69.85 90.03 108.91 114.69 110.52 96.85 -32.18%
EPS 12.56 14.28 18.64 21.50 24.09 23.20 19.57 -25.57%
DPS 3.60 6.09 6.09 6.09 6.39 6.43 6.43 -32.04%
NAPS 1.3903 1.3627 1.3828 1.373 1.3468 1.2612 1.1892 10.96%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.26 1.27 1.40 1.70 2.14 2.71 2.66 -
P/RPS 1.49 1.17 1.00 1.02 1.26 1.49 1.65 -6.56%
P/EPS 6.43 5.72 4.85 5.17 5.98 7.08 8.16 -14.67%
EY 15.56 17.49 20.60 19.35 16.71 14.12 12.25 17.26%
DY 4.45 7.46 6.73 5.48 4.44 3.91 4.02 7.00%
P/NAPS 0.58 0.60 0.65 0.81 1.07 1.30 1.34 -42.75%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 25/02/09 26/11/08 20/08/08 26/05/08 20/02/08 13/11/07 -
Price 1.42 1.27 1.29 1.40 1.84 2.51 2.69 -
P/RPS 1.68 1.17 0.93 0.84 1.08 1.38 1.67 0.39%
P/EPS 7.24 5.72 4.47 4.26 5.14 6.56 8.26 -8.40%
EY 13.80 17.49 22.36 23.49 19.44 15.24 12.11 9.09%
DY 3.95 7.46 7.30 6.65 5.16 4.22 3.98 -0.50%
P/NAPS 0.65 0.60 0.60 0.67 0.92 1.21 1.36 -38.84%

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