[HUNZPTY] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 15.33%
YoY- 18.52%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 245,275 186,734 116,635 112,259 117,297 112,533 56,295 27.77%
PBT 68,341 57,501 34,806 34,903 27,022 22,598 12,322 33.01%
Tax -19,280 -15,232 -9,857 -12,271 -13,216 -11,456 -5,287 24.04%
NP 49,061 42,269 24,949 22,632 13,806 11,142 7,035 38.18%
-
NP to SH 48,424 39,244 19,779 16,363 13,806 11,142 7,035 37.88%
-
Tax Rate 28.21% 26.49% 28.32% 35.16% 48.91% 50.69% 42.91% -
Total Cost 196,214 144,465 91,686 89,627 103,491 101,391 49,260 25.87%
-
Net Worth 294,547 221,399 193,688 166,366 126,593 102,527 96,920 20.33%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 12,903 14,642 8,545 7,947 72 48 3,235 25.90%
Div Payout % 26.65% 37.31% 43.20% 48.57% 0.52% 0.43% 46.00% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 294,547 221,399 193,688 166,366 126,593 102,527 96,920 20.33%
NOSH 140,260 117,142 113,934 105,966 90,424 60,140 59,923 15.21%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 20.00% 22.64% 21.39% 20.16% 11.77% 9.90% 12.50% -
ROE 16.44% 17.73% 10.21% 9.84% 10.91% 10.87% 7.26% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 174.87 159.41 102.37 105.94 129.72 187.12 93.95 10.89%
EPS 34.56 33.49 17.36 15.37 15.13 18.60 11.74 19.69%
DPS 9.20 12.50 7.50 7.50 0.08 0.08 5.40 9.27%
NAPS 2.10 1.89 1.70 1.57 1.40 1.7048 1.6174 4.44%
Adjusted Per Share Value based on latest NOSH - 105,928
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 108.91 82.92 51.79 49.85 52.09 49.97 25.00 27.76%
EPS 21.50 17.43 8.78 7.27 6.13 4.95 3.12 37.90%
DPS 5.73 6.50 3.79 3.53 0.03 0.02 1.44 25.85%
NAPS 1.3079 0.9831 0.8601 0.7387 0.5621 0.4553 0.4304 20.33%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.70 3.24 1.18 1.32 1.41 1.38 1.68 -
P/RPS 0.97 2.03 1.15 1.25 1.09 0.74 1.79 -9.69%
P/EPS 4.92 9.67 6.80 8.55 9.23 7.45 14.31 -16.28%
EY 20.31 10.34 14.71 11.70 10.83 13.43 6.99 19.43%
DY 5.41 3.86 6.36 5.68 0.06 0.06 3.21 9.08%
P/NAPS 0.81 1.71 0.69 0.84 1.01 0.81 1.04 -4.07%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 20/08/08 17/08/07 29/08/06 26/08/05 20/08/04 27/08/03 30/08/02 -
Price 1.40 2.60 1.46 1.33 1.60 1.88 1.49 -
P/RPS 0.80 1.63 1.43 1.26 1.23 1.00 1.59 -10.80%
P/EPS 4.06 7.76 8.41 8.61 10.48 10.15 12.69 -17.28%
EY 24.66 12.89 11.89 11.61 9.54 9.85 7.88 20.92%
DY 6.57 4.81 5.14 5.64 0.05 0.04 3.62 10.43%
P/NAPS 0.67 1.38 0.86 0.85 1.14 1.10 0.92 -5.14%

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