[HUNZPTY] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 6.01%
YoY- -49.71%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 128,027 124,078 124,354 136,136 159,761 196,711 233,945 -32.97%
PBT 111,840 113,884 114,074 48,443 46,052 49,628 78,288 26.70%
Tax -10,459 -12,228 -11,532 -12,921 -12,503 -13,229 -14,932 -21.04%
NP 101,381 101,656 102,542 35,522 33,549 36,399 63,356 36.61%
-
NP to SH 98,923 100,201 101,671 35,376 33,369 36,464 63,682 33.94%
-
Tax Rate 9.35% 10.74% 10.11% 26.67% 27.15% 26.66% 19.07% -
Total Cost 26,646 22,422 21,812 100,614 126,212 160,312 170,589 -70.83%
-
Net Worth 544,919 547,979 542,296 454,494 445,307 457,905 459,259 12.01%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 20,317 20,317 10,156 10,540 15,242 15,242 15,242 21.01%
Div Payout % 20.54% 20.28% 9.99% 29.80% 45.68% 41.80% 23.94% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 544,919 547,979 542,296 454,494 445,307 457,905 459,259 12.01%
NOSH 181,639 181,450 181,370 182,527 183,253 186,900 188,221 -2.33%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 79.19% 81.93% 82.46% 26.09% 21.00% 18.50% 27.08% -
ROE 18.15% 18.29% 18.75% 7.78% 7.49% 7.96% 13.87% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 70.48 68.38 68.56 74.58 87.18 105.25 124.29 -31.37%
EPS 54.46 55.22 56.06 19.38 18.21 19.51 33.83 37.15%
DPS 11.20 11.20 5.60 5.77 8.32 8.10 8.10 23.99%
NAPS 3.00 3.02 2.99 2.49 2.43 2.45 2.44 14.69%
Adjusted Per Share Value based on latest NOSH - 182,527
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.85 55.10 55.22 60.45 70.94 87.35 103.88 -32.97%
EPS 43.93 44.49 45.15 15.71 14.82 16.19 28.28 33.94%
DPS 9.02 9.02 4.51 4.68 6.77 6.77 6.77 20.97%
NAPS 2.4197 2.4333 2.408 2.0182 1.9774 2.0333 2.0393 12.01%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.51 1.50 1.47 1.56 1.43 1.45 1.59 -
P/RPS 2.14 2.19 2.14 2.09 1.64 1.38 1.28 40.64%
P/EPS 2.77 2.72 2.62 8.05 7.85 7.43 4.70 -29.59%
EY 36.07 36.81 38.13 12.42 12.73 13.46 21.28 41.93%
DY 7.42 7.47 3.81 3.70 5.82 5.59 5.09 28.41%
P/NAPS 0.50 0.50 0.49 0.63 0.59 0.59 0.65 -15.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 30/08/12 21/05/12 22/02/12 23/11/11 25/08/11 -
Price 1.50 1.54 1.54 1.45 1.57 1.50 1.49 -
P/RPS 2.13 2.25 2.25 1.94 1.80 1.43 1.20 46.34%
P/EPS 2.75 2.79 2.75 7.48 8.62 7.69 4.40 -26.79%
EY 36.31 35.86 36.40 13.37 11.60 13.01 22.71 36.53%
DY 7.47 7.27 3.64 3.98 5.30 5.40 5.44 23.42%
P/NAPS 0.50 0.51 0.52 0.58 0.65 0.61 0.61 -12.36%

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