[HUNZPTY] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 18.54%
YoY- 98.29%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 202,758 245,275 258,293 248,894 218,108 186,734 164,575 14.87%
PBT 58,338 68,341 75,350 73,362 64,183 57,501 51,408 8.77%
Tax -16,352 -19,280 -19,800 -19,080 -17,166 -15,232 -14,312 9.26%
NP 41,986 49,061 55,550 54,282 47,017 42,269 37,096 8.58%
-
NP to SH 41,976 48,424 54,242 52,244 44,074 39,244 32,224 19.21%
-
Tax Rate 28.03% 28.21% 26.28% 26.01% 26.75% 26.49% 27.84% -
Total Cost 160,772 196,214 202,743 194,612 171,091 144,465 127,479 16.68%
-
Net Worth 311,408 309,200 303,296 284,021 267,810 222,672 208,033 30.76%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 13,709 13,709 14,400 14,473 14,473 14,473 14,238 -2.48%
Div Payout % 32.66% 28.31% 26.55% 27.70% 32.84% 36.88% 44.19% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 311,408 309,200 303,296 284,021 267,810 222,672 208,033 30.76%
NOSH 145,518 147,238 151,648 136,548 135,257 117,195 113,679 17.84%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 20.71% 20.00% 21.51% 21.81% 21.56% 22.64% 22.54% -
ROE 13.48% 15.66% 17.88% 18.39% 16.46% 17.62% 15.49% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 139.34 166.58 170.32 182.28 161.25 159.33 144.77 -2.50%
EPS 28.85 32.89 35.77 38.26 32.59 33.49 28.35 1.16%
DPS 9.42 9.31 9.50 10.60 10.70 12.35 12.50 -17.14%
NAPS 2.14 2.10 2.00 2.08 1.98 1.90 1.83 10.96%
Adjusted Per Share Value based on latest NOSH - 136,548
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 90.03 108.91 114.69 110.52 96.85 82.92 73.08 14.87%
EPS 18.64 21.50 24.09 23.20 19.57 17.43 14.31 19.21%
DPS 6.09 6.09 6.39 6.43 6.43 6.43 6.32 -2.43%
NAPS 1.3828 1.373 1.3468 1.2612 1.1892 0.9888 0.9238 30.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.40 1.70 2.14 2.71 2.66 3.24 2.19 -
P/RPS 1.00 1.02 1.26 1.49 1.65 2.03 1.51 -23.96%
P/EPS 4.85 5.17 5.98 7.08 8.16 9.68 7.73 -26.64%
EY 20.60 19.35 16.71 14.12 12.25 10.34 12.94 36.22%
DY 6.73 5.48 4.44 3.91 4.02 3.81 5.71 11.54%
P/NAPS 0.65 0.81 1.07 1.30 1.34 1.71 1.20 -33.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 20/08/08 26/05/08 20/02/08 13/11/07 17/08/07 07/05/07 -
Price 1.29 1.40 1.84 2.51 2.69 2.60 3.10 -
P/RPS 0.93 0.84 1.08 1.38 1.67 1.63 2.14 -42.53%
P/EPS 4.47 4.26 5.14 6.56 8.26 7.76 10.94 -44.84%
EY 22.36 23.49 19.44 15.24 12.11 12.88 9.14 81.26%
DY 7.30 6.65 5.16 4.22 3.98 4.75 4.03 48.43%
P/NAPS 0.60 0.67 0.92 1.21 1.36 1.37 1.69 -49.76%

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