[HUNZPTY] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -1.45%
YoY- 174.79%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 112,106 107,022 128,027 124,078 124,354 136,136 159,761 -21.05%
PBT 176,897 98,067 111,840 113,884 114,074 48,443 46,052 145.47%
Tax -3,389 -7,478 -10,459 -12,228 -11,532 -12,921 -12,503 -58.15%
NP 173,508 90,589 101,381 101,656 102,542 35,522 33,549 199.36%
-
NP to SH 166,034 87,311 98,923 100,201 101,671 35,376 33,369 191.73%
-
Tax Rate 1.92% 7.63% 9.35% 10.74% 10.11% 26.67% 27.15% -
Total Cost -61,402 16,433 26,646 22,422 21,812 100,614 126,212 -
-
Net Worth 696,664 548,250 544,919 547,979 542,296 454,494 445,307 34.80%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 10,159 10,156 20,317 20,317 10,156 10,540 15,242 -23.71%
Div Payout % 6.12% 11.63% 20.54% 20.28% 9.99% 29.80% 45.68% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 696,664 548,250 544,919 547,979 542,296 454,494 445,307 34.80%
NOSH 181,423 182,142 181,639 181,450 181,370 182,527 183,253 -0.66%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 154.77% 84.65% 79.19% 81.93% 82.46% 26.09% 21.00% -
ROE 23.83% 15.93% 18.15% 18.29% 18.75% 7.78% 7.49% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 61.79 58.76 70.48 68.38 68.56 74.58 87.18 -20.52%
EPS 91.52 47.94 54.46 55.22 56.06 19.38 18.21 193.69%
DPS 5.60 5.60 11.20 11.20 5.60 5.77 8.32 -23.21%
NAPS 3.84 3.01 3.00 3.02 2.99 2.49 2.43 35.70%
Adjusted Per Share Value based on latest NOSH - 181,450
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 49.78 47.52 56.85 55.10 55.22 60.45 70.94 -21.05%
EPS 73.73 38.77 43.93 44.49 45.15 15.71 14.82 191.71%
DPS 4.51 4.51 9.02 9.02 4.51 4.68 6.77 -23.74%
NAPS 3.0935 2.4345 2.4197 2.4333 2.408 2.0182 1.9774 34.79%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.07 1.54 1.51 1.50 1.47 1.56 1.43 -
P/RPS 3.35 2.62 2.14 2.19 2.14 2.09 1.64 61.06%
P/EPS 2.26 3.21 2.77 2.72 2.62 8.05 7.85 -56.43%
EY 44.21 31.13 36.07 36.81 38.13 12.42 12.73 129.50%
DY 2.71 3.64 7.42 7.47 3.81 3.70 5.82 -39.95%
P/NAPS 0.54 0.51 0.50 0.50 0.49 0.63 0.59 -5.73%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 26/02/13 27/11/12 30/08/12 21/05/12 22/02/12 -
Price 2.01 2.32 1.50 1.54 1.54 1.45 1.57 -
P/RPS 3.25 3.95 2.13 2.25 2.25 1.94 1.80 48.33%
P/EPS 2.20 4.84 2.75 2.79 2.75 7.48 8.62 -59.79%
EY 45.53 20.66 36.31 35.86 36.40 13.37 11.60 149.03%
DY 2.79 2.41 7.47 7.27 3.64 3.98 5.30 -34.82%
P/NAPS 0.52 0.77 0.50 0.51 0.52 0.58 0.65 -13.83%

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