[HUNZPTY] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 40.55%
YoY- 172.17%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 123,879 112,356 112,943 86,242 66,557 56,295 33,357 139.62%
PBT 25,789 22,598 20,968 19,572 14,265 12,322 7,657 124.52%
Tax -12,826 -11,460 -10,286 -9,308 -6,221 -5,286 -3,049 160.36%
NP 12,963 11,138 10,682 10,264 8,044 7,036 4,608 99.15%
-
NP to SH 14,005 12,180 11,724 11,306 8,044 7,036 4,608 109.67%
-
Tax Rate 49.73% 50.71% 49.06% 47.56% 43.61% 42.90% 39.82% -
Total Cost 110,916 101,218 102,261 75,978 58,513 49,259 28,749 145.78%
-
Net Worth 99,259 102,509 60,230 96,514 97,824 96,906 91,593 5.49%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 48 48 48 - - - 3,396 -94.13%
Div Payout % 0.34% 0.40% 0.41% - - - 73.71% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 99,259 102,509 60,230 96,514 97,824 96,906 91,593 5.49%
NOSH 59,924 60,133 60,230 60,283 60,311 59,915 59,872 0.05%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.46% 9.91% 9.46% 11.90% 12.09% 12.50% 13.81% -
ROE 14.11% 11.88% 19.47% 11.71% 8.22% 7.26% 5.03% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 206.72 186.84 187.52 143.06 110.36 93.96 55.71 139.48%
EPS 23.37 20.25 19.47 18.75 13.34 11.74 7.70 109.48%
DPS 0.08 0.08 0.08 0.00 0.00 0.00 5.67 -94.14%
NAPS 1.6564 1.7047 1.00 1.601 1.622 1.6174 1.5298 5.43%
Adjusted Per Share Value based on latest NOSH - 60,283
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 55.01 49.89 50.15 38.30 29.55 25.00 14.81 139.65%
EPS 6.22 5.41 5.21 5.02 3.57 3.12 2.05 109.44%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 1.51 -94.38%
NAPS 0.4408 0.4552 0.2674 0.4286 0.4344 0.4303 0.4067 5.50%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.73 1.38 1.12 1.19 1.39 1.68 1.41 -
P/RPS 0.84 0.74 0.60 0.83 1.26 1.79 2.53 -52.01%
P/EPS 7.40 6.81 5.75 6.35 10.42 14.31 18.32 -45.32%
EY 13.51 14.68 17.38 15.76 9.60 6.99 5.46 82.83%
DY 0.05 0.06 0.07 0.00 0.00 0.00 4.02 -94.61%
P/NAPS 1.04 0.81 1.12 0.74 0.86 1.04 0.92 8.50%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 28/05/03 27/02/03 28/11/02 30/08/02 28/05/02 -
Price 2.50 1.88 1.35 1.07 1.20 1.49 1.79 -
P/RPS 1.21 1.01 0.72 0.75 1.09 1.59 3.21 -47.78%
P/EPS 10.70 9.28 6.94 5.71 9.00 12.69 23.26 -40.38%
EY 9.35 10.77 14.42 17.53 11.11 7.88 4.30 67.76%
DY 0.03 0.04 0.06 0.00 0.00 0.00 3.17 -95.51%
P/NAPS 1.51 1.10 1.35 0.67 0.74 0.92 1.17 18.52%

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