[HUNZPTY] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 3.7%
YoY- 154.43%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 116,927 123,879 112,356 112,943 86,242 66,557 56,295 62.57%
PBT 23,350 25,789 22,598 20,968 19,572 14,265 12,322 52.95%
Tax -11,517 -12,826 -11,460 -10,286 -9,308 -6,221 -5,286 67.82%
NP 11,833 12,963 11,138 10,682 10,264 8,044 7,036 41.28%
-
NP to SH 11,833 14,005 12,180 11,724 11,306 8,044 7,036 41.28%
-
Tax Rate 49.32% 49.73% 50.71% 49.06% 47.56% 43.61% 42.90% -
Total Cost 105,094 110,916 101,218 102,261 75,978 58,513 49,259 65.49%
-
Net Worth 134,997 99,259 102,509 60,230 96,514 97,824 96,906 24.65%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 48 48 48 48 - - - -
Div Payout % 0.41% 0.34% 0.40% 0.41% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 134,997 99,259 102,509 60,230 96,514 97,824 96,906 24.65%
NOSH 82,435 59,924 60,133 60,230 60,283 60,311 59,915 23.63%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.12% 10.46% 9.91% 9.46% 11.90% 12.09% 12.50% -
ROE 8.77% 14.11% 11.88% 19.47% 11.71% 8.22% 7.26% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 141.84 206.72 186.84 187.52 143.06 110.36 93.96 31.49%
EPS 14.35 23.37 20.25 19.47 18.75 13.34 11.74 14.27%
DPS 0.06 0.08 0.08 0.08 0.00 0.00 0.00 -
NAPS 1.6376 1.6564 1.7047 1.00 1.601 1.622 1.6174 0.82%
Adjusted Per Share Value based on latest NOSH - 60,230
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 51.92 55.01 49.89 50.15 38.30 29.55 25.00 62.56%
EPS 5.25 6.22 5.41 5.21 5.02 3.57 3.12 41.33%
DPS 0.02 0.02 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.5994 0.4408 0.4552 0.2674 0.4286 0.4344 0.4303 24.65%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.69 1.73 1.38 1.12 1.19 1.39 1.68 -
P/RPS 1.90 0.84 0.74 0.60 0.83 1.26 1.79 4.04%
P/EPS 18.74 7.40 6.81 5.75 6.35 10.42 14.31 19.63%
EY 5.34 13.51 14.68 17.38 15.76 9.60 6.99 -16.39%
DY 0.02 0.05 0.06 0.07 0.00 0.00 0.00 -
P/NAPS 1.64 1.04 0.81 1.12 0.74 0.86 1.04 35.36%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 27/08/03 28/05/03 27/02/03 28/11/02 30/08/02 -
Price 1.84 2.50 1.88 1.35 1.07 1.20 1.49 -
P/RPS 1.30 1.21 1.01 0.72 0.75 1.09 1.59 -12.53%
P/EPS 12.82 10.70 9.28 6.94 5.71 9.00 12.69 0.67%
EY 7.80 9.35 10.77 14.42 17.53 11.11 7.88 -0.67%
DY 0.03 0.03 0.04 0.06 0.00 0.00 0.00 -
P/NAPS 1.12 1.51 1.10 1.35 0.67 0.74 0.92 13.97%

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