[HUNZPTY] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 3.82%
YoY- 68.33%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 157,305 202,758 245,275 258,293 248,894 218,108 186,734 -10.75%
PBT 45,514 58,338 68,341 75,350 73,362 64,183 57,501 -14.37%
Tax -13,192 -16,352 -19,280 -19,800 -19,080 -17,166 -15,232 -9.10%
NP 32,322 41,986 49,061 55,550 54,282 47,017 42,269 -16.31%
-
NP to SH 32,159 41,976 48,424 54,242 52,244 44,074 39,244 -12.37%
-
Tax Rate 28.98% 28.03% 28.21% 26.28% 26.01% 26.75% 26.49% -
Total Cost 124,983 160,772 196,214 202,743 194,612 171,091 144,465 -9.16%
-
Net Worth 306,877 311,408 309,200 303,296 284,021 267,810 222,672 23.72%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 13,709 13,709 13,709 14,400 14,473 14,473 14,473 -3.53%
Div Payout % 42.63% 32.66% 28.31% 26.55% 27.70% 32.84% 36.88% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 306,877 311,408 309,200 303,296 284,021 267,810 222,672 23.72%
NOSH 144,753 145,518 147,238 151,648 136,548 135,257 117,195 15.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.55% 20.71% 20.00% 21.51% 21.81% 21.56% 22.64% -
ROE 10.48% 13.48% 15.66% 17.88% 18.39% 16.46% 17.62% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 108.67 139.34 166.58 170.32 182.28 161.25 159.33 -22.42%
EPS 22.22 28.85 32.89 35.77 38.26 32.59 33.49 -23.83%
DPS 9.47 9.42 9.31 9.50 10.60 10.70 12.35 -16.15%
NAPS 2.12 2.14 2.10 2.00 2.08 1.98 1.90 7.54%
Adjusted Per Share Value based on latest NOSH - 151,648
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 69.85 90.03 108.91 114.69 110.52 96.85 82.92 -10.75%
EPS 14.28 18.64 21.50 24.09 23.20 19.57 17.43 -12.39%
DPS 6.09 6.09 6.09 6.39 6.43 6.43 6.43 -3.54%
NAPS 1.3627 1.3828 1.373 1.3468 1.2612 1.1892 0.9888 23.71%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.27 1.40 1.70 2.14 2.71 2.66 3.24 -
P/RPS 1.17 1.00 1.02 1.26 1.49 1.65 2.03 -30.62%
P/EPS 5.72 4.85 5.17 5.98 7.08 8.16 9.68 -29.47%
EY 17.49 20.60 19.35 16.71 14.12 12.25 10.34 41.73%
DY 7.46 6.73 5.48 4.44 3.91 4.02 3.81 56.19%
P/NAPS 0.60 0.65 0.81 1.07 1.30 1.34 1.71 -50.09%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 20/08/08 26/05/08 20/02/08 13/11/07 17/08/07 -
Price 1.27 1.29 1.40 1.84 2.51 2.69 2.60 -
P/RPS 1.17 0.93 0.84 1.08 1.38 1.67 1.63 -19.75%
P/EPS 5.72 4.47 4.26 5.14 6.56 8.26 7.76 -18.32%
EY 17.49 22.36 23.49 19.44 15.24 12.11 12.88 22.51%
DY 7.46 7.30 6.65 5.16 4.22 3.98 4.75 34.92%
P/NAPS 0.60 0.60 0.67 0.92 1.21 1.36 1.37 -42.18%

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