[HUNZPTY] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 2.73%
YoY- 3.68%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 130,676 124,042 117,297 103,733 116,927 123,879 112,356 10.54%
PBT 31,319 29,635 27,022 23,406 23,350 25,789 22,598 24.18%
Tax -15,184 -14,672 -13,216 -11,250 -11,517 -12,826 -11,460 20.53%
NP 16,135 14,963 13,806 12,156 11,833 12,963 11,138 27.88%
-
NP to SH 16,135 14,963 13,806 12,156 11,833 14,005 12,180 20.51%
-
Tax Rate 48.48% 49.51% 48.91% 48.06% 49.32% 49.73% 50.71% -
Total Cost 114,541 109,079 103,491 91,577 105,094 110,916 101,218 8.55%
-
Net Worth 147,225 154,583 125,992 89,434 134,997 99,259 102,509 27.15%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,001 5,001 5,001 5,001 48 48 48 2083.21%
Div Payout % 31.00% 33.43% 36.23% 41.14% 0.41% 0.34% 0.40% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 147,225 154,583 125,992 89,434 134,997 99,259 102,509 27.15%
NOSH 103,680 106,609 90,407 66,687 82,435 59,924 60,133 43.55%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 12.35% 12.06% 11.77% 11.72% 10.12% 10.46% 9.91% -
ROE 10.96% 9.68% 10.96% 13.59% 8.77% 14.11% 11.88% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 126.04 116.35 129.74 155.55 141.84 206.72 186.84 -22.99%
EPS 15.56 14.04 15.27 18.23 14.35 23.37 20.25 -16.04%
DPS 4.82 4.69 5.53 7.50 0.06 0.08 0.08 1417.90%
NAPS 1.42 1.45 1.3936 1.3411 1.6376 1.6564 1.7047 -11.42%
Adjusted Per Share Value based on latest NOSH - 66,687
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 58.03 55.08 52.09 46.06 51.92 55.01 49.89 10.55%
EPS 7.16 6.64 6.13 5.40 5.25 6.22 5.41 20.44%
DPS 2.22 2.22 2.22 2.22 0.02 0.02 0.02 2176.93%
NAPS 0.6537 0.6864 0.5595 0.3971 0.5994 0.4408 0.4552 27.14%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.61 1.51 1.41 1.70 2.69 1.73 1.38 -
P/RPS 1.28 1.30 1.09 1.09 1.90 0.84 0.74 43.85%
P/EPS 10.35 10.76 9.23 9.33 18.74 7.40 6.81 32.02%
EY 9.67 9.29 10.83 10.72 5.34 13.51 14.68 -24.19%
DY 3.00 3.11 3.92 4.41 0.02 0.05 0.06 1241.21%
P/NAPS 1.13 1.04 1.01 1.27 1.64 1.04 0.81 24.72%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 20/08/04 20/05/04 25/02/04 21/11/03 27/08/03 -
Price 1.49 1.58 1.60 1.45 1.84 2.50 1.88 -
P/RPS 1.18 1.36 1.23 0.93 1.30 1.21 1.01 10.87%
P/EPS 9.57 11.26 10.48 7.95 12.82 10.70 9.28 2.06%
EY 10.44 8.88 9.54 12.57 7.80 9.35 10.77 -2.04%
DY 3.24 2.97 3.46 5.17 0.03 0.03 0.04 1747.31%
P/NAPS 1.05 1.09 1.15 1.08 1.12 1.51 1.10 -3.04%

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