[HUNZPTY] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 15.46%
YoY- -71.36%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 187,387 177,074 159,962 154,542 132,850 134,810 118,679 35.70%
PBT 50,427 84,030 73,200 77,686 68,306 174,822 175,958 -56.63%
Tax -13,960 -24,652 -20,814 -22,510 -21,198 -3,843 -4,818 103.63%
NP 36,467 59,378 52,386 55,176 47,108 170,979 171,140 -64.42%
-
NP to SH 24,238 48,051 42,708 46,240 40,050 161,862 163,221 -72.05%
-
Tax Rate 27.68% 29.34% 28.43% 28.98% 31.03% 2.20% 2.74% -
Total Cost 150,920 117,696 107,576 99,366 85,742 -36,169 -52,461 -
-
Net Worth 771,001 771,515 797,176 785,502 777,837 789,285 675,653 9.22%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 10,882 21,041 21,041 -
Div Payout % - - - - 27.17% 13.00% 12.89% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 771,001 771,515 797,176 785,502 777,837 789,285 675,653 9.22%
NOSH 220,917 222,338 227,764 227,023 229,450 242,857 209,180 3.71%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.46% 33.53% 32.75% 35.70% 35.46% 126.83% 144.20% -
ROE 3.14% 6.23% 5.36% 5.89% 5.15% 20.51% 24.16% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 84.82 79.64 70.23 68.07 57.90 55.51 56.74 30.83%
EPS 10.97 21.61 18.75 20.37 17.45 66.65 78.03 -73.05%
DPS 0.00 0.00 0.00 0.00 4.74 8.66 10.06 -
NAPS 3.49 3.47 3.50 3.46 3.39 3.25 3.23 5.31%
Adjusted Per Share Value based on latest NOSH - 227,023
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 83.21 78.63 71.03 68.62 58.99 59.86 52.70 35.70%
EPS 10.76 21.34 18.96 20.53 17.78 71.87 72.48 -72.06%
DPS 0.00 0.00 0.00 0.00 4.83 9.34 9.34 -
NAPS 3.4236 3.4259 3.5398 3.488 3.454 3.5048 3.0002 9.22%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.34 2.36 1.87 1.95 1.95 1.93 2.10 -
P/RPS 2.76 2.96 2.66 2.86 3.37 3.48 3.70 -17.79%
P/EPS 21.33 10.92 9.97 9.57 11.17 2.90 2.69 299.15%
EY 4.69 9.16 10.03 10.45 8.95 34.53 37.16 -74.93%
DY 0.00 0.00 0.00 0.00 2.43 4.49 4.79 -
P/NAPS 0.67 0.68 0.53 0.56 0.58 0.59 0.65 2.04%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 26/02/15 26/11/14 27/08/14 28/05/14 24/02/14 -
Price 2.68 2.36 1.86 1.92 1.97 1.95 2.00 -
P/RPS 3.16 2.96 2.65 2.82 3.40 3.51 3.53 -7.13%
P/EPS 24.43 10.92 9.92 9.43 11.29 2.93 2.56 351.76%
EY 4.09 9.16 10.08 10.61 8.86 34.18 39.01 -77.85%
DY 0.00 0.00 0.00 0.00 2.41 4.44 5.03 -
P/NAPS 0.77 0.68 0.53 0.55 0.58 0.60 0.62 15.58%

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