[HUNZPTY] YoY Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 36.61%
YoY- 20.88%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 91,383 245,275 186,734 116,635 112,259 117,297 112,533 -3.40%
PBT 39,125 68,341 57,501 34,806 34,903 27,022 22,598 9.57%
Tax -10,857 -19,280 -15,232 -9,857 -12,271 -13,216 -11,456 -0.89%
NP 28,268 49,061 42,269 24,949 22,632 13,806 11,142 16.76%
-
NP to SH 28,268 48,424 39,244 19,779 16,363 13,806 11,142 16.76%
-
Tax Rate 27.75% 28.21% 26.49% 28.32% 35.16% 48.91% 50.69% -
Total Cost 63,115 196,214 144,465 91,686 89,627 103,491 101,391 -7.58%
-
Net Worth 325,041 294,547 221,399 193,688 166,366 126,593 102,527 21.18%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 8,126 12,903 14,642 8,545 7,947 72 48 135.01%
Div Payout % 28.75% 26.65% 37.31% 43.20% 48.57% 0.52% 0.43% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 325,041 294,547 221,399 193,688 166,366 126,593 102,527 21.18%
NOSH 145,107 140,260 117,142 113,934 105,966 90,424 60,140 15.79%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 30.93% 20.00% 22.64% 21.39% 20.16% 11.77% 9.90% -
ROE 8.70% 16.44% 17.73% 10.21% 9.84% 10.91% 10.87% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 62.98 174.87 159.41 102.37 105.94 129.72 187.12 -16.58%
EPS 19.02 34.56 33.49 17.36 15.37 15.13 18.60 0.37%
DPS 5.60 9.20 12.50 7.50 7.50 0.08 0.08 102.87%
NAPS 2.24 2.10 1.89 1.70 1.57 1.40 1.7048 4.65%
Adjusted Per Share Value based on latest NOSH - 114,066
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 40.58 108.91 82.92 51.79 49.85 52.09 49.97 -3.40%
EPS 12.55 21.50 17.43 8.78 7.27 6.13 4.95 16.75%
DPS 3.61 5.73 6.50 3.79 3.53 0.03 0.02 137.53%
NAPS 1.4433 1.3079 0.9831 0.8601 0.7387 0.5621 0.4553 21.18%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.45 1.70 3.24 1.18 1.32 1.41 1.38 -
P/RPS 2.30 0.97 2.03 1.15 1.25 1.09 0.74 20.78%
P/EPS 7.44 4.92 9.67 6.80 8.55 9.23 7.45 -0.02%
EY 13.43 20.31 10.34 14.71 11.70 10.83 13.43 0.00%
DY 3.86 5.41 3.86 6.36 5.68 0.06 0.06 100.04%
P/NAPS 0.65 0.81 1.71 0.69 0.84 1.01 0.81 -3.59%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 20/08/08 17/08/07 29/08/06 26/08/05 20/08/04 27/08/03 -
Price 1.43 1.40 2.60 1.46 1.33 1.60 1.88 -
P/RPS 2.27 0.80 1.63 1.43 1.26 1.23 1.00 14.62%
P/EPS 7.34 4.06 7.76 8.41 8.61 10.48 10.15 -5.25%
EY 13.62 24.66 12.89 11.89 11.61 9.54 9.85 5.54%
DY 3.92 6.57 4.81 5.14 5.64 0.05 0.04 114.56%
P/NAPS 0.64 0.67 1.38 0.86 0.85 1.14 1.10 -8.62%

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