[HUNZPTY] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock

[HUNZPTY] HUNZA PROPERTIES BHD

Announcement Date

20-Aug-2004

Admission Sponsor

Sponsor

Financial Year

30-Jun-2004

Quarter

30-Jun-2004 [#4]

Profit Trend

QoQ- 53.26%

YoY- 23.91%

Quarter Report

HUNZPTY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Annualized Quarter Result
Revenue	186,734	116,635	112,259	117,297	112,533	56,295	57,064	21.83%
YoY %	60.10%	3.90%	-4.30%	4.23%	99.90%	-1.35%	-	-
Horiz. %	327.24%	204.39%	196.72%	205.55%	197.20%	98.65%	100.00%	-
PBT	57,501	34,806	34,903	27,022	22,598	12,322	15,111	24.93%
YoY %	65.20%	-0.28%	29.17%	19.58%	83.40%	-18.46%	-	-
Horiz. %	380.52%	230.34%	230.98%	178.82%	149.55%	81.54%	100.00%	-
Tax	-15,232	-9,857	-12,271	-13,216	-11,456	-5,287	-6,180	16.21%
YoY %	-54.53%	19.67%	7.15%	-15.36%	-116.68%	14.45%	-	-
Horiz. %	246.47%	159.50%	198.56%	213.85%	185.37%	85.55%	100.00%	-
NP	42,269	24,949	22,632	13,806	11,142	7,035	8,931	29.55%
YoY %	69.42%	10.24%	63.93%	23.91%	58.38%	-21.23%	-	-
Horiz. %	473.28%	279.35%	253.41%	154.59%	124.76%	78.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,244	19,779	16,363	13,806	11,142	7,035	8,931	27.96%
YoY %	98.41%	20.88%	18.52%	23.91%	58.38%	-21.23%	-	-
Horiz. %	439.41%	221.46%	183.22%	154.59%	124.76%	78.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.49%	28.32%	35.16%	48.91%	50.69%	42.91%	40.90%	-
YoY %	-6.46%	-19.45%	-28.11%	-3.51%	18.13%	4.91%	-	-
Horiz. %	64.77%	69.24%	85.97%	119.58%	123.94%	104.91%	100.00%	-
Total Cost	144,465	91,686	89,627	103,491	101,391	49,260	48,133	20.09%
YoY %	57.56%	2.30%	-13.40%	2.07%	105.83%	2.34%	-	-
Horiz. %	300.14%	190.48%	186.21%	215.01%	210.65%	102.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	221,399	193,688	166,366	126,593	102,527	96,920	89,113	16.37%
YoY %	14.31%	16.42%	31.42%	23.47%	5.79%	8.76%	-	-
Horiz. %	248.45%	217.35%	186.69%	142.06%	115.05%	108.76%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	14,642	8,545	7,947	72	48	3,235	3,215	28.73%
YoY %	71.35%	7.52%	10,937.50%	50.00%	-98.52%	0.62%	-	-
Horiz. %	455.43%	265.79%	247.19%	2.24%	1.49%	100.62%	100.00%	-
Div Payout %	37.31%	43.20%	48.57%	0.52%	0.43%	46.00%	36.00%	-
YoY %	-13.63%	-11.06%	9,240.38%	20.93%	-99.07%	27.78%	-	-
Horiz. %	103.64%	120.00%	134.92%	1.44%	1.19%	127.78%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	221,399	193,688	166,366	126,593	102,527	96,920	89,113	16.37%
YoY %	14.31%	16.42%	31.42%	23.47%	5.79%	8.76%	-	-
Horiz. %	248.45%	217.35%	186.69%	142.06%	115.05%	108.76%	100.00%	-
NOSH	117,142	113,934	105,966	90,424	60,140	59,923	59,540	11.93%
YoY %	2.82%	7.52%	17.19%	50.36%	0.36%	0.64%	-	-
Horiz. %	196.75%	191.36%	177.97%	151.87%	101.01%	100.64%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	22.64%	21.39%	20.16%	11.77%	9.90%	12.50%	15.65%	-
YoY %	5.84%	6.10%	71.28%	18.89%	-20.80%	-20.13%	-	-
Horiz. %	144.66%	136.68%	128.82%	75.21%	63.26%	79.87%	100.00%	-
ROE	17.73%	10.21%	9.84%	10.91%	10.87%	7.26%	10.02%	-
YoY %	73.65%	3.76%	-9.81%	0.37%	49.72%	-27.54%	-	-
Horiz. %	176.95%	101.90%	98.20%	108.88%	108.48%	72.46%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	159.41	102.37	105.94	129.72	187.12	93.95	95.84	8.84%
YoY %	55.72%	-3.37%	-18.33%	-30.68%	99.17%	-1.97%	-	-
Horiz. %	166.33%	106.81%	110.54%	135.35%	195.24%	98.03%	100.00%	-
EPS	33.49	17.36	15.37	15.13	18.60	11.74	15.00	14.31%
YoY %	92.91%	12.95%	1.59%	-18.66%	58.43%	-21.73%	-	-
Horiz. %	223.27%	115.73%	102.47%	100.87%	124.00%	78.27%	100.00%	-
DPS	12.50	7.50	7.50	0.08	0.08	5.40	5.40	15.00%
YoY %	66.67%	0.00%	9,275.00%	0.00%	-98.52%	0.00%	-	-
Horiz. %	231.48%	138.89%	138.89%	1.48%	1.48%	100.00%	100.00%	-
NAPS	1.89	1.70	1.57	1.40	1.7048	1.6174	1.4967	3.96%
YoY %	11.18%	8.28%	12.14%	-17.88%	5.40%	8.06%	-	-
Horiz. %	126.28%	113.58%	104.90%	93.54%	113.90%	108.06%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 90,407
RPS	82.92	51.79	49.85	52.09	49.97	25.00	25.34	21.83%
YoY %	60.11%	3.89%	-4.30%	4.24%	99.88%	-1.34%	-	-
Horiz. %	327.23%	204.38%	196.72%	205.56%	197.20%	98.66%	100.00%	-
EPS	17.43	8.78	7.27	6.13	4.95	3.12	3.97	27.94%
YoY %	98.52%	20.77%	18.60%	23.84%	58.65%	-21.41%	-	-
Horiz. %	439.04%	221.16%	183.12%	154.41%	124.69%	78.59%	100.00%	-
DPS	6.50	3.79	3.53	0.03	0.02	1.44	1.43	28.69%
YoY %	71.50%	7.37%	11,666.67%	50.00%	-98.61%	0.70%	-	-
Horiz. %	454.55%	265.03%	246.85%	2.10%	1.40%	100.70%	100.00%	-
NAPS	0.9831	0.8601	0.7387	0.5621	0.4553	0.4304	0.3957	16.37%
YoY %	14.30%	16.43%	31.42%	23.46%	5.79%	8.77%	-	-
Horiz. %	248.45%	217.36%	186.68%	142.05%	115.06%	108.77%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	3.24	1.18	1.32	1.41	1.38	1.68	0.99	-
P/RPS	2.03	1.15	1.25	1.09	0.74	1.79	1.03	11.96%
YoY %	76.52%	-8.00%	14.68%	47.30%	-58.66%	73.79%	-	-
Horiz. %	197.09%	111.65%	121.36%	105.83%	71.84%	173.79%	100.00%	-
P/EPS	9.67	6.80	8.55	9.23	7.45	14.31	6.60	6.56%
YoY %	42.21%	-20.47%	-7.37%	23.89%	-47.94%	116.82%	-	-
Horiz. %	146.52%	103.03%	129.55%	139.85%	112.88%	216.82%	100.00%	-
EY	10.34	14.71	11.70	10.83	13.43	6.99	15.15	-6.16%
YoY %	-29.71%	25.73%	8.03%	-19.36%	92.13%	-53.86%	-	-
Horiz. %	68.25%	97.10%	77.23%	71.49%	88.65%	46.14%	100.00%	-
DY	3.86	6.36	5.68	0.06	0.06	3.21	5.45	-5.58%
YoY %	-39.31%	11.97%	9,366.67%	0.00%	-98.13%	-41.10%	-	-
Horiz. %	70.83%	116.70%	104.22%	1.10%	1.10%	58.90%	100.00%	-
P/NAPS	1.71	0.69	0.84	1.01	0.81	1.04	0.66	17.18%
YoY %	147.83%	-17.86%	-16.83%	24.69%	-22.12%	57.58%	-	-
Horiz. %	259.09%	104.55%	127.27%	153.03%	122.73%	157.58%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	17/08/07	29/08/06	26/08/05	20/08/04	27/08/03	30/08/02	29/08/01	-
Price	2.60	1.46	1.33	1.60	1.88	1.49	0.98	-
P/RPS	1.63	1.43	1.26	1.23	1.00	1.59	1.02	8.12%
YoY %	13.99%	13.49%	2.44%	23.00%	-37.11%	55.88%	-	-
Horiz. %	159.80%	140.20%	123.53%	120.59%	98.04%	155.88%	100.00%	-
P/EPS	7.76	8.41	8.61	10.48	10.15	12.69	6.53	2.91%
YoY %	-7.73%	-2.32%	-17.84%	3.25%	-20.02%	94.33%	-	-
Horiz. %	118.84%	128.79%	131.85%	160.49%	155.44%	194.33%	100.00%	-
EY	12.89	11.89	11.61	9.54	9.85	7.88	15.31	-2.82%
YoY %	8.41%	2.41%	21.70%	-3.15%	25.00%	-48.53%	-	-
Horiz. %	84.19%	77.66%	75.83%	62.31%	64.34%	51.47%	100.00%	-
DY	4.81	5.14	5.64	0.05	0.04	3.62	5.51	-2.23%
YoY %	-6.42%	-8.87%	11,180.00%	25.00%	-98.90%	-34.30%	-	-
Horiz. %	87.30%	93.28%	102.36%	0.91%	0.73%	65.70%	100.00%	-
P/NAPS	1.38	0.86	0.85	1.14	1.10	0.92	0.65	13.36%
YoY %	60.47%	1.18%	-25.44%	3.64%	19.57%	41.54%	-	-
Horiz. %	212.31%	132.31%	130.77%	175.38%	169.23%	141.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos