[HUNZPTY] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
02-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 17.96%
YoY- 27.54%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 255,608 248,191 197,855 157,975 123,282 91,384 121,745 63.89%
PBT 91,032 69,474 62,143 56,782 48,990 39,125 41,061 69.94%
Tax -18,023 -18,279 -15,830 -15,194 -13,284 -10,857 -12,151 30.02%
NP 73,009 51,195 46,313 41,588 35,706 28,268 28,910 85.34%
-
NP to SH 73,272 51,277 46,305 41,014 34,768 27,686 28,285 88.51%
-
Tax Rate 19.80% 26.31% 25.47% 26.76% 27.12% 27.75% 29.59% -
Total Cost 182,599 196,996 151,542 116,387 87,576 63,116 92,835 56.92%
-
Net Worth 445,230 375,440 338,301 343,719 335,853 326,707 313,107 26.42%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 14,501 14,501 12,157 8,167 8,167 8,167 8,098 47.40%
Div Payout % 19.79% 28.28% 26.25% 19.91% 23.49% 29.50% 28.63% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 445,230 375,440 338,301 343,719 335,853 326,707 313,107 26.42%
NOSH 188,656 187,720 159,576 145,643 144,143 145,851 144,289 19.55%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 28.56% 20.63% 23.41% 26.33% 28.96% 30.93% 23.75% -
ROE 16.46% 13.66% 13.69% 11.93% 10.35% 8.47% 9.03% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 135.49 132.21 123.99 108.47 85.53 62.66 84.38 37.08%
EPS 38.84 27.32 29.02 28.16 24.12 18.98 19.60 57.70%
DPS 7.69 7.73 7.62 5.60 5.60 5.60 5.61 23.37%
NAPS 2.36 2.00 2.12 2.36 2.33 2.24 2.17 5.74%
Adjusted Per Share Value based on latest NOSH - 145,643
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 113.50 110.21 87.86 70.15 54.74 40.58 54.06 63.88%
EPS 32.54 22.77 20.56 18.21 15.44 12.29 12.56 88.52%
DPS 6.44 6.44 5.40 3.63 3.63 3.63 3.60 47.31%
NAPS 1.977 1.6671 1.5022 1.5263 1.4913 1.4507 1.3903 26.42%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.41 1.29 1.22 1.52 1.47 1.45 1.26 -
P/RPS 1.04 0.98 0.98 1.40 1.72 2.31 1.49 -21.29%
P/EPS 3.63 4.72 4.20 5.40 6.09 7.64 6.43 -31.66%
EY 27.55 21.17 23.78 18.53 16.41 13.09 15.56 46.30%
DY 5.45 5.99 6.24 3.68 3.81 3.86 4.45 14.45%
P/NAPS 0.60 0.65 0.58 0.64 0.63 0.65 0.58 2.28%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/10/10 17/08/10 03/05/10 02/02/10 25/11/09 24/08/09 20/05/09 -
Price 1.51 1.40 1.22 1.28 1.41 1.43 1.42 -
P/RPS 1.11 1.06 0.98 1.18 1.65 2.28 1.68 -24.12%
P/EPS 3.89 5.13 4.20 4.55 5.85 7.53 7.24 -33.88%
EY 25.72 19.51 23.78 22.00 17.11 13.27 13.80 51.38%
DY 5.09 5.52 6.24 4.38 3.97 3.92 3.95 18.39%
P/NAPS 0.64 0.70 0.58 0.54 0.61 0.64 0.65 -1.02%

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