[HUNZPTY] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 14.98%
YoY- 74.1%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 117,297 103,733 116,927 123,879 112,356 112,943 86,242 22.77%
PBT 27,022 23,406 23,350 25,789 22,598 20,968 19,572 24.01%
Tax -13,216 -11,250 -11,517 -12,826 -11,460 -10,286 -9,308 26.35%
NP 13,806 12,156 11,833 12,963 11,138 10,682 10,264 21.87%
-
NP to SH 13,806 12,156 11,833 14,005 12,180 11,724 11,306 14.25%
-
Tax Rate 48.91% 48.06% 49.32% 49.73% 50.71% 49.06% 47.56% -
Total Cost 103,491 91,577 105,094 110,916 101,218 102,261 75,978 22.90%
-
Net Worth 125,992 89,434 134,997 99,259 102,509 60,230 96,514 19.46%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 5,001 5,001 48 48 48 48 - -
Div Payout % 36.23% 41.14% 0.41% 0.34% 0.40% 0.41% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 125,992 89,434 134,997 99,259 102,509 60,230 96,514 19.46%
NOSH 90,407 66,687 82,435 59,924 60,133 60,230 60,283 31.05%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.77% 11.72% 10.12% 10.46% 9.91% 9.46% 11.90% -
ROE 10.96% 13.59% 8.77% 14.11% 11.88% 19.47% 11.71% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 129.74 155.55 141.84 206.72 186.84 187.52 143.06 -6.31%
EPS 15.27 18.23 14.35 23.37 20.25 19.47 18.75 -12.80%
DPS 5.53 7.50 0.06 0.08 0.08 0.08 0.00 -
NAPS 1.3936 1.3411 1.6376 1.6564 1.7047 1.00 1.601 -8.84%
Adjusted Per Share Value based on latest NOSH - 59,924
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 52.09 46.06 51.92 55.01 49.89 50.15 38.30 22.77%
EPS 6.13 5.40 5.25 6.22 5.41 5.21 5.02 14.25%
DPS 2.22 2.22 0.02 0.02 0.02 0.02 0.00 -
NAPS 0.5595 0.3971 0.5994 0.4408 0.4552 0.2674 0.4286 19.46%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.41 1.70 2.69 1.73 1.38 1.12 1.19 -
P/RPS 1.09 1.09 1.90 0.84 0.74 0.60 0.83 19.94%
P/EPS 9.23 9.33 18.74 7.40 6.81 5.75 6.35 28.34%
EY 10.83 10.72 5.34 13.51 14.68 17.38 15.76 -22.14%
DY 3.92 4.41 0.02 0.05 0.06 0.07 0.00 -
P/NAPS 1.01 1.27 1.64 1.04 0.81 1.12 0.74 23.06%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 20/05/04 25/02/04 21/11/03 27/08/03 28/05/03 27/02/03 -
Price 1.60 1.45 1.84 2.50 1.88 1.35 1.07 -
P/RPS 1.23 0.93 1.30 1.21 1.01 0.72 0.75 39.11%
P/EPS 10.48 7.95 12.82 10.70 9.28 6.94 5.71 49.96%
EY 9.54 12.57 7.80 9.35 10.77 14.42 17.53 -33.36%
DY 3.46 5.17 0.03 0.03 0.04 0.06 0.00 -
P/NAPS 1.15 1.08 1.12 1.51 1.10 1.35 0.67 43.40%

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