[HUNZPTY] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 79.69%
YoY- 126.08%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 108,064 109,168 258,104 228,436 100,844 270,912 145,416 -4.82%
PBT 40,404 41,164 155,804 69,572 30,112 70,124 43,396 -1.18%
Tax -13,228 -10,444 -17,256 -18,280 -8,572 -20,284 -12,548 0.88%
NP 27,176 30,720 138,548 51,292 21,540 49,840 30,848 -2.08%
-
NP to SH 24,024 29,904 138,776 50,796 22,468 48,260 28,940 -3.05%
-
Tax Rate 32.74% 25.37% 11.08% 26.27% 28.47% 28.93% 28.92% -
Total Cost 80,888 78,448 119,556 177,144 79,304 221,072 114,568 -5.63%
-
Net Worth 547,979 457,905 445,230 335,853 311,408 267,810 198,763 18.39%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 547,979 457,905 445,230 335,853 311,408 267,810 198,763 18.39%
NOSH 181,450 186,900 188,656 144,143 145,518 135,257 113,579 8.11%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 25.15% 28.14% 53.68% 22.45% 21.36% 18.40% 21.21% -
ROE 4.38% 6.53% 31.17% 15.12% 7.21% 18.02% 14.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 59.56 58.41 136.81 158.48 69.30 200.29 128.03 -11.96%
EPS 13.24 16.00 73.56 34.88 15.44 35.68 25.48 -10.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 2.45 2.36 2.33 2.14 1.98 1.75 9.51%
Adjusted Per Share Value based on latest NOSH - 144,143
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 47.99 48.48 114.61 101.44 44.78 120.30 64.57 -4.82%
EPS 10.67 13.28 61.62 22.56 9.98 21.43 12.85 -3.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4333 2.0333 1.977 1.4913 1.3828 1.1892 0.8826 18.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.50 1.45 1.41 1.47 1.40 2.66 1.55 -
P/RPS 2.52 2.48 1.03 0.93 2.02 1.33 1.21 12.99%
P/EPS 11.33 9.06 1.92 4.17 9.07 7.46 6.08 10.92%
EY 8.83 11.03 52.17 23.97 11.03 13.41 16.44 -9.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.60 0.63 0.65 1.34 0.89 -9.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 23/11/11 22/10/10 25/11/09 26/11/08 13/11/07 21/11/06 -
Price 1.54 1.50 1.51 1.41 1.29 2.69 1.72 -
P/RPS 2.59 2.57 1.10 0.89 1.86 1.34 1.34 11.59%
P/EPS 11.63 9.38 2.05 4.00 8.35 7.54 6.75 9.48%
EY 8.60 10.67 48.72 24.99 11.97 13.26 14.81 -8.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.64 0.61 0.60 1.36 0.98 -10.30%

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