[HUNZPTY] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -23.39%
YoY- -38.44%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 123,282 91,384 121,745 157,305 202,758 245,275 258,293 -38.89%
PBT 48,990 39,125 41,061 45,514 58,338 68,341 75,350 -24.93%
Tax -13,284 -10,857 -12,151 -13,192 -16,352 -19,280 -19,800 -23.34%
NP 35,706 28,268 28,910 32,322 41,986 49,061 55,550 -25.50%
-
NP to SH 34,768 27,686 28,285 32,159 41,976 48,424 54,242 -25.63%
-
Tax Rate 27.12% 27.75% 29.59% 28.98% 28.03% 28.21% 26.28% -
Total Cost 87,576 63,116 92,835 124,983 160,772 196,214 202,743 -42.82%
-
Net Worth 335,853 326,707 313,107 306,877 311,408 309,200 303,296 7.02%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 8,167 8,167 8,098 13,709 13,709 13,709 14,400 -31.45%
Div Payout % 23.49% 29.50% 28.63% 42.63% 32.66% 28.31% 26.55% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 335,853 326,707 313,107 306,877 311,408 309,200 303,296 7.02%
NOSH 144,143 145,851 144,289 144,753 145,518 147,238 151,648 -3.32%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 28.96% 30.93% 23.75% 20.55% 20.71% 20.00% 21.51% -
ROE 10.35% 8.47% 9.03% 10.48% 13.48% 15.66% 17.88% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 85.53 62.66 84.38 108.67 139.34 166.58 170.32 -36.79%
EPS 24.12 18.98 19.60 22.22 28.85 32.89 35.77 -23.08%
DPS 5.60 5.60 5.61 9.47 9.42 9.31 9.50 -29.67%
NAPS 2.33 2.24 2.17 2.12 2.14 2.10 2.00 10.70%
Adjusted Per Share Value based on latest NOSH - 144,753
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 54.74 40.58 54.06 69.85 90.03 108.91 114.69 -38.89%
EPS 15.44 12.29 12.56 14.28 18.64 21.50 24.09 -25.64%
DPS 3.63 3.63 3.60 6.09 6.09 6.09 6.39 -31.38%
NAPS 1.4913 1.4507 1.3903 1.3627 1.3828 1.373 1.3468 7.02%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.47 1.45 1.26 1.27 1.40 1.70 2.14 -
P/RPS 1.72 2.31 1.49 1.17 1.00 1.02 1.26 23.03%
P/EPS 6.09 7.64 6.43 5.72 4.85 5.17 5.98 1.22%
EY 16.41 13.09 15.56 17.49 20.60 19.35 16.71 -1.19%
DY 3.81 3.86 4.45 7.46 6.73 5.48 4.44 -9.69%
P/NAPS 0.63 0.65 0.58 0.60 0.65 0.81 1.07 -29.72%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 24/08/09 20/05/09 25/02/09 26/11/08 20/08/08 26/05/08 -
Price 1.41 1.43 1.42 1.27 1.29 1.40 1.84 -
P/RPS 1.65 2.28 1.68 1.17 0.93 0.84 1.08 32.61%
P/EPS 5.85 7.53 7.24 5.72 4.47 4.26 5.14 9.00%
EY 17.11 13.27 13.80 17.49 22.36 23.49 19.44 -8.15%
DY 3.97 3.92 3.95 7.46 7.30 6.65 5.16 -16.02%
P/NAPS 0.61 0.64 0.65 0.60 0.60 0.67 0.92 -23.94%

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