[HUNZPTY] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 43.96%
YoY- 475.41%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 114,222 116,326 89,568 80,426 20,532 69,054 50,122 -0.87%
PBT 31,556 26,576 17,982 16,478 1,978 19,196 27,324 -0.15%
Tax -9,060 -12,714 -8,778 -8,664 -620 -8,284 -14,478 0.49%
NP 22,496 13,862 9,204 7,814 1,358 10,912 12,846 -0.59%
-
NP to SH 18,148 13,862 11,240 7,814 1,358 10,912 12,846 -0.36%
-
Tax Rate 28.71% 47.84% 48.82% 52.58% 31.34% 43.15% 52.99% -
Total Cost 91,726 102,464 80,364 72,612 19,174 58,142 37,276 -0.95%
-
Net Worth 203,422 147,335 121,576 96,529 90,361 89,702 65,170 -1.20%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 203,422 147,335 121,576 96,529 90,361 89,702 65,170 -1.20%
NOSH 114,282 103,757 74,240 60,293 60,088 60,022 45,878 -0.96%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 19.69% 11.92% 10.28% 9.72% 6.61% 15.80% 25.63% -
ROE 8.92% 9.41% 9.25% 8.09% 1.50% 12.16% 19.71% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 99.95 112.11 120.65 133.39 34.17 115.05 109.25 0.09%
EPS 15.88 13.36 15.14 12.96 2.26 18.18 28.00 0.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.42 1.6376 1.601 1.5038 1.4945 1.4205 -0.23%
Adjusted Per Share Value based on latest NOSH - 60,283
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 50.72 51.65 39.77 35.71 9.12 30.66 22.26 -0.87%
EPS 8.06 6.16 4.99 3.47 0.60 4.85 5.70 -0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9033 0.6542 0.5399 0.4286 0.4012 0.3983 0.2894 -1.20%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.24 1.61 2.69 1.19 1.35 1.19 0.00 -
P/RPS 1.24 1.44 2.23 0.89 3.95 1.03 0.00 -100.00%
P/EPS 7.81 12.05 17.77 9.18 59.73 6.55 0.00 -100.00%
EY 12.81 8.30 5.63 10.89 1.67 15.28 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.13 1.64 0.74 0.90 0.80 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 20/03/06 25/02/05 25/02/04 27/02/03 26/02/02 21/02/01 17/04/00 -
Price 1.20 1.49 1.84 1.07 1.44 1.04 2.16 -
P/RPS 1.20 1.33 1.53 0.80 4.21 0.90 1.98 0.53%
P/EPS 7.56 11.15 12.15 8.26 63.72 5.72 7.71 0.02%
EY 13.23 8.97 8.23 12.11 1.57 17.48 12.96 -0.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.05 1.12 0.67 0.96 0.70 1.52 0.87%

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