[HUNZPTY] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 10.93%
YoY- -51.36%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 86,242 66,557 56,295 33,357 32,803 47,826 57,064 31.59%
PBT 19,572 14,265 12,322 7,657 6,502 12,601 15,111 18.76%
Tax -9,308 -6,221 -5,286 -3,049 -2,348 -4,963 -6,225 30.66%
NP 10,264 8,044 7,036 4,608 4,154 7,638 8,886 10.05%
-
NP to SH 11,306 8,044 7,036 4,608 4,154 7,638 8,886 17.36%
-
Tax Rate 47.56% 43.61% 42.90% 39.82% 36.11% 39.39% 41.20% -
Total Cost 75,978 58,513 49,259 28,749 28,649 40,188 48,178 35.37%
-
Net Worth 96,514 97,824 96,906 91,593 90,227 90,168 94,142 1.66%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 3,396 3,396 3,396 3,396 -
Div Payout % - - - 73.71% 81.77% 44.47% 38.22% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 96,514 97,824 96,906 91,593 90,227 90,168 94,142 1.66%
NOSH 60,283 60,311 59,915 59,872 59,999 60,172 62,900 -2.78%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 11.90% 12.09% 12.50% 13.81% 12.66% 15.97% 15.57% -
ROE 11.71% 8.22% 7.26% 5.03% 4.60% 8.47% 9.44% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 143.06 110.36 93.96 55.71 54.67 79.48 90.72 35.36%
EPS 18.75 13.34 11.74 7.70 6.92 12.69 14.13 20.69%
DPS 0.00 0.00 0.00 5.67 5.66 5.64 5.40 -
NAPS 1.601 1.622 1.6174 1.5298 1.5038 1.4985 1.4967 4.58%
Adjusted Per Share Value based on latest NOSH - 59,872
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 38.30 29.55 25.00 14.81 14.57 21.24 25.34 31.60%
EPS 5.02 3.57 3.12 2.05 1.84 3.39 3.95 17.27%
DPS 0.00 0.00 0.00 1.51 1.51 1.51 1.51 -
NAPS 0.4286 0.4344 0.4303 0.4067 0.4007 0.4004 0.418 1.67%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.19 1.39 1.68 1.41 1.35 0.98 0.99 -
P/RPS 0.83 1.26 1.79 2.53 2.47 1.23 1.09 -16.57%
P/EPS 6.35 10.42 14.31 18.32 19.50 7.72 7.01 -6.36%
EY 15.76 9.60 6.99 5.46 5.13 12.95 14.27 6.82%
DY 0.00 0.00 0.00 4.02 4.19 5.76 5.45 -
P/NAPS 0.74 0.86 1.04 0.92 0.90 0.65 0.66 7.90%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 30/08/02 28/05/02 26/02/02 27/11/01 29/08/01 -
Price 1.07 1.20 1.49 1.79 1.44 1.37 0.98 -
P/RPS 0.75 1.09 1.59 3.21 2.63 1.72 1.08 -21.52%
P/EPS 5.71 9.00 12.69 23.26 20.80 10.79 6.94 -12.16%
EY 17.53 11.11 7.88 4.30 4.81 9.27 14.42 13.86%
DY 0.00 0.00 0.00 3.17 3.93 4.12 5.51 -
P/NAPS 0.67 0.74 0.92 1.17 0.96 0.91 0.65 2.03%

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