[HUNZPTY] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 22.97%
YoY- 66.76%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 258,104 228,436 100,844 270,912 145,416 104,028 134,664 11.44%
PBT 155,804 69,572 30,112 70,124 43,396 28,192 33,744 29.02%
Tax -17,256 -18,280 -8,572 -20,284 -12,548 -8,256 -16,388 0.86%
NP 138,548 51,292 21,540 49,840 30,848 19,936 17,356 41.34%
-
NP to SH 138,776 50,796 22,468 48,260 28,940 17,136 17,356 41.38%
-
Tax Rate 11.08% 26.27% 28.47% 28.93% 28.92% 29.28% 48.57% -
Total Cost 119,556 177,144 79,304 221,072 114,568 84,092 117,308 0.31%
-
Net Worth 445,230 335,853 311,408 267,810 198,763 178,690 154,583 19.27%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 445,230 335,853 311,408 267,810 198,763 178,690 154,583 19.27%
NOSH 188,656 144,143 145,518 135,257 113,579 114,545 106,609 9.97%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 53.68% 22.45% 21.36% 18.40% 21.21% 19.16% 12.89% -
ROE 31.17% 15.12% 7.21% 18.02% 14.56% 9.59% 11.23% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 136.81 158.48 69.30 200.29 128.03 90.82 126.32 1.33%
EPS 73.56 34.88 15.44 35.68 25.48 14.96 16.28 28.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.33 2.14 1.98 1.75 1.56 1.45 8.45%
Adjusted Per Share Value based on latest NOSH - 135,257
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 114.61 101.44 44.78 120.30 64.57 46.19 59.80 11.44%
EPS 61.62 22.56 9.98 21.43 12.85 7.61 7.71 41.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.977 1.4913 1.3828 1.1892 0.8826 0.7935 0.6864 19.27%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.41 1.47 1.40 2.66 1.55 1.28 1.51 -
P/RPS 1.03 0.93 2.02 1.33 1.21 1.41 1.20 -2.51%
P/EPS 1.92 4.17 9.07 7.46 6.08 8.56 9.28 -23.08%
EY 52.17 23.97 11.03 13.41 16.44 11.69 10.78 30.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.65 1.34 0.89 0.82 1.04 -8.75%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/10/10 25/11/09 26/11/08 13/11/07 21/11/06 21/11/05 26/11/04 -
Price 1.51 1.41 1.29 2.69 1.72 1.25 1.58 -
P/RPS 1.10 0.89 1.86 1.34 1.34 1.38 1.25 -2.10%
P/EPS 2.05 4.00 8.35 7.54 6.75 8.36 9.71 -22.82%
EY 48.72 24.99 11.97 13.26 14.81 11.97 10.30 29.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.60 1.36 0.98 0.80 1.09 -8.48%

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