[HUNZPTY] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 46.32%
YoY- 68.88%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 228,436 100,844 270,912 145,416 104,028 134,664 107,684 13.34%
PBT 69,572 30,112 70,124 43,396 28,192 33,744 23,292 19.98%
Tax -18,280 -8,572 -20,284 -12,548 -8,256 -16,388 -10,564 9.56%
NP 51,292 21,540 49,840 30,848 19,936 17,356 12,728 26.12%
-
NP to SH 50,796 22,468 48,260 28,940 17,136 17,356 12,728 25.91%
-
Tax Rate 26.27% 28.47% 28.93% 28.92% 29.28% 48.57% 45.35% -
Total Cost 177,144 79,304 221,072 114,568 84,092 117,308 94,956 10.94%
-
Net Worth 335,853 311,408 267,810 198,763 178,690 154,583 99,259 22.50%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 335,853 311,408 267,810 198,763 178,690 154,583 99,259 22.50%
NOSH 144,143 145,518 135,257 113,579 114,545 106,609 59,924 15.73%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 22.45% 21.36% 18.40% 21.21% 19.16% 12.89% 11.82% -
ROE 15.12% 7.21% 18.02% 14.56% 9.59% 11.23% 12.82% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 158.48 69.30 200.29 128.03 90.82 126.32 179.70 -2.07%
EPS 34.88 15.44 35.68 25.48 14.96 16.28 21.24 8.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.14 1.98 1.75 1.56 1.45 1.6564 5.84%
Adjusted Per Share Value based on latest NOSH - 113,579
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 101.44 44.78 120.30 64.57 46.19 59.80 47.82 13.34%
EPS 22.56 9.98 21.43 12.85 7.61 7.71 5.65 25.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4913 1.3828 1.1892 0.8826 0.7935 0.6864 0.4408 22.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.47 1.40 2.66 1.55 1.28 1.51 1.73 -
P/RPS 0.93 2.02 1.33 1.21 1.41 1.20 0.96 -0.52%
P/EPS 4.17 9.07 7.46 6.08 8.56 9.28 8.15 -10.55%
EY 23.97 11.03 13.41 16.44 11.69 10.78 12.28 11.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 1.34 0.89 0.82 1.04 1.04 -8.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 26/11/08 13/11/07 21/11/06 21/11/05 26/11/04 21/11/03 -
Price 1.41 1.29 2.69 1.72 1.25 1.58 2.50 -
P/RPS 0.89 1.86 1.34 1.34 1.38 1.25 1.39 -7.15%
P/EPS 4.00 8.35 7.54 6.75 8.36 9.71 11.77 -16.44%
EY 24.99 11.97 13.26 14.81 11.97 10.30 8.50 19.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 1.36 0.98 0.80 1.09 1.51 -14.00%

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
Post a Comment