[HUNZPTY] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -23.82%
YoY- 430.46%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 127,196 212,012 125,244 108,064 109,168 258,104 228,436 -9.29%
PBT 29,740 56,172 18,652 40,404 41,164 155,804 69,572 -13.20%
Tax -5,704 -13,540 -8,292 -13,228 -10,444 -17,256 -18,280 -17.63%
NP 24,036 42,632 10,360 27,176 30,720 138,548 51,292 -11.86%
-
NP to SH 17,764 30,512 5,752 24,024 29,904 138,776 50,796 -16.05%
-
Tax Rate 19.18% 24.10% 44.46% 32.74% 25.37% 11.08% 26.27% -
Total Cost 103,160 169,380 114,884 80,888 78,448 119,556 177,144 -8.61%
-
Net Worth 791,264 785,502 711,227 547,979 457,905 445,230 335,853 15.34%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 43,528 - - - - -
Div Payout % - - 756.76% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 791,264 785,502 711,227 547,979 457,905 445,230 335,853 15.34%
NOSH 225,431 227,023 194,324 181,450 186,900 188,656 144,143 7.73%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 18.90% 20.11% 8.27% 25.15% 28.14% 53.68% 22.45% -
ROE 2.25% 3.88% 0.81% 4.38% 6.53% 31.17% 15.12% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 56.42 93.39 64.45 59.56 58.41 136.81 158.48 -15.80%
EPS 7.88 13.44 2.96 13.24 16.00 73.56 34.88 -21.94%
DPS 0.00 0.00 22.40 0.00 0.00 0.00 0.00 -
NAPS 3.51 3.46 3.66 3.02 2.45 2.36 2.33 7.06%
Adjusted Per Share Value based on latest NOSH - 227,023
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 56.48 94.14 55.61 47.99 48.48 114.61 101.44 -9.29%
EPS 7.89 13.55 2.55 10.67 13.28 61.62 22.56 -16.05%
DPS 0.00 0.00 19.33 0.00 0.00 0.00 0.00 -
NAPS 3.5136 3.488 3.1582 2.4333 2.0333 1.977 1.4913 15.34%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.71 1.95 2.27 1.50 1.45 1.41 1.47 -
P/RPS 4.80 2.09 3.52 2.52 2.48 1.03 0.93 31.44%
P/EPS 34.39 14.51 76.69 11.33 9.06 1.92 4.17 42.11%
EY 2.91 6.89 1.30 8.83 11.03 52.17 23.97 -29.62%
DY 0.00 0.00 9.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.56 0.62 0.50 0.59 0.60 0.63 3.39%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 26/11/14 29/11/13 27/11/12 23/11/11 22/10/10 25/11/09 -
Price 2.83 1.92 2.31 1.54 1.50 1.51 1.41 -
P/RPS 5.02 2.06 3.58 2.59 2.57 1.10 0.89 33.40%
P/EPS 35.91 14.29 78.04 11.63 9.38 2.05 4.00 44.14%
EY 2.78 7.00 1.28 8.60 10.67 48.72 24.99 -30.63%
DY 0.00 0.00 9.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.55 0.63 0.51 0.61 0.64 0.61 4.83%

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