[HUNZPTY] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 25.71%
YoY- 36.36%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 270,912 145,416 104,028 134,664 107,684 61,592 20,544 53.67%
PBT 70,124 43,396 28,192 33,744 23,292 10,528 2,756 71.45%
Tax -20,284 -12,548 -8,256 -16,388 -10,564 -5,100 -1,360 56.86%
NP 49,840 30,848 19,936 17,356 12,728 5,428 1,396 81.41%
-
NP to SH 48,260 28,940 17,136 17,356 12,728 5,428 1,396 80.44%
-
Tax Rate 28.93% 28.92% 29.28% 48.57% 45.35% 48.44% 49.35% -
Total Cost 221,072 114,568 84,092 117,308 94,956 56,164 19,148 50.30%
-
Net Worth 267,810 198,763 178,690 154,583 99,259 97,824 90,168 19.88%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 267,810 198,763 178,690 154,583 99,259 97,824 90,168 19.88%
NOSH 135,257 113,579 114,545 106,609 59,924 60,311 60,172 14.44%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 18.40% 21.21% 19.16% 12.89% 11.82% 8.81% 6.80% -
ROE 18.02% 14.56% 9.59% 11.23% 12.82% 5.55% 1.55% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 200.29 128.03 90.82 126.32 179.70 102.12 34.14 34.27%
EPS 35.68 25.48 14.96 16.28 21.24 9.00 2.32 57.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.75 1.56 1.45 1.6564 1.622 1.4985 4.75%
Adjusted Per Share Value based on latest NOSH - 106,609
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 120.30 64.57 46.19 59.80 47.82 27.35 9.12 53.68%
EPS 21.43 12.85 7.61 7.71 5.65 2.41 0.62 80.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1892 0.8826 0.7935 0.6864 0.4408 0.4344 0.4004 19.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 2.66 1.55 1.28 1.51 1.73 1.39 0.98 -
P/RPS 1.33 1.21 1.41 1.20 0.96 1.36 2.87 -12.02%
P/EPS 7.46 6.08 8.56 9.28 8.15 15.44 42.24 -25.08%
EY 13.41 16.44 11.69 10.78 12.28 6.47 2.37 33.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.89 0.82 1.04 1.04 0.86 0.65 12.80%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 13/11/07 21/11/06 21/11/05 26/11/04 21/11/03 28/11/02 27/11/01 -
Price 2.69 1.72 1.25 1.58 2.50 1.20 1.37 -
P/RPS 1.34 1.34 1.38 1.25 1.39 1.18 4.01 -16.69%
P/EPS 7.54 6.75 8.36 9.71 11.77 13.33 59.05 -29.02%
EY 13.26 14.81 11.97 10.30 8.50 7.50 1.69 40.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.98 0.80 1.09 1.51 0.74 0.91 6.92%

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