[HUNZPTY] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
06-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 15.91%
YoY- 42.37%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 218,108 186,734 164,575 135,158 126,982 116,635 99,007 69.22%
PBT 64,183 57,501 51,408 43,202 38,607 34,806 31,203 61.66%
Tax -17,166 -15,232 -14,312 -12,327 -10,910 -9,837 -9,855 44.71%
NP 47,017 42,269 37,096 30,875 27,697 24,969 21,348 69.19%
-
NP to SH 44,074 39,244 32,224 26,347 22,730 19,779 16,581 91.77%
-
Tax Rate 26.75% 26.49% 27.84% 28.53% 28.26% 28.26% 31.58% -
Total Cost 171,091 144,465 127,479 104,283 99,285 91,666 77,659 69.23%
-
Net Worth 267,810 222,672 208,033 201,358 198,763 192,772 181,889 29.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 14,473 14,473 14,238 8,554 8,554 8,554 7,944 49.11%
Div Payout % 32.84% 36.88% 44.19% 32.47% 37.64% 43.25% 47.91% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 267,810 222,672 208,033 201,358 198,763 192,772 181,889 29.39%
NOSH 135,257 117,195 113,679 113,761 113,579 114,066 112,974 12.73%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 21.56% 22.64% 22.54% 22.84% 21.81% 21.41% 21.56% -
ROE 16.46% 17.62% 15.49% 13.08% 11.44% 10.26% 9.12% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 161.25 159.33 144.77 118.81 111.80 102.25 87.64 50.09%
EPS 32.59 33.49 28.35 23.16 20.01 17.34 14.68 70.09%
DPS 10.70 12.35 12.50 7.50 7.50 7.50 7.03 32.28%
NAPS 1.98 1.90 1.83 1.77 1.75 1.69 1.61 14.77%
Adjusted Per Share Value based on latest NOSH - 113,761
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 96.85 82.92 73.08 60.02 56.39 51.79 43.96 69.23%
EPS 19.57 17.43 14.31 11.70 10.09 8.78 7.36 91.81%
DPS 6.43 6.43 6.32 3.80 3.80 3.80 3.53 49.09%
NAPS 1.1892 0.9888 0.9238 0.8941 0.8826 0.856 0.8077 29.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.66 3.24 2.19 1.90 1.55 1.18 1.16 -
P/RPS 1.65 2.03 1.51 1.60 1.39 1.15 1.32 16.02%
P/EPS 8.16 9.68 7.73 8.20 7.75 6.81 7.90 2.18%
EY 12.25 10.34 12.94 12.19 12.91 14.69 12.65 -2.11%
DY 4.02 3.81 5.71 3.95 4.84 6.36 6.06 -23.91%
P/NAPS 1.34 1.71 1.20 1.07 0.89 0.70 0.72 51.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 13/11/07 17/08/07 07/05/07 06/02/07 21/11/06 29/08/06 08/06/06 -
Price 2.69 2.60 3.10 2.18 1.72 1.46 1.15 -
P/RPS 1.67 1.63 2.14 1.83 1.54 1.43 1.31 17.55%
P/EPS 8.26 7.76 10.94 9.41 8.59 8.42 7.84 3.53%
EY 12.11 12.88 9.14 10.62 11.64 11.88 12.76 -3.42%
DY 3.98 4.75 4.03 3.44 4.36 5.14 6.11 -24.83%
P/NAPS 1.36 1.37 1.69 1.23 0.98 0.86 0.71 54.17%

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