[HUNZPTY] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 5.91%
YoY- 30.92%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 99,648 275,588 151,268 114,222 116,326 89,568 80,426 3.63%
PBT 34,416 80,070 48,348 31,556 26,576 17,982 16,478 13.04%
Tax -9,520 -21,696 -14,000 -9,060 -12,714 -8,778 -8,664 1.58%
NP 24,896 58,374 34,348 22,496 13,862 9,204 7,814 21.28%
-
NP to SH 24,754 57,284 31,284 18,148 13,862 11,240 7,814 21.16%
-
Tax Rate 27.66% 27.10% 28.96% 28.71% 47.84% 48.82% 52.58% -
Total Cost 74,752 217,214 116,920 91,726 102,464 80,364 72,612 0.48%
-
Net Worth 307,972 281,547 201,208 203,422 147,335 121,576 96,529 21.31%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 307,972 281,547 201,208 203,422 147,335 121,576 96,529 21.31%
NOSH 145,269 135,359 113,677 114,282 103,757 74,240 60,293 15.76%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 24.98% 21.18% 22.71% 19.69% 11.92% 10.28% 9.72% -
ROE 8.04% 20.35% 15.55% 8.92% 9.41% 9.25% 8.09% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 68.60 203.60 133.07 99.95 112.11 120.65 133.39 -10.48%
EPS 17.04 42.32 27.52 15.88 13.36 15.14 12.96 4.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.08 1.77 1.78 1.42 1.6376 1.601 4.78%
Adjusted Per Share Value based on latest NOSH - 114,047
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 44.25 122.37 67.17 50.72 51.65 39.77 35.71 3.63%
EPS 10.99 25.44 13.89 8.06 6.16 4.99 3.47 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3675 1.2502 0.8935 0.9033 0.6542 0.5399 0.4286 21.31%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.27 2.71 1.90 1.24 1.61 2.69 1.19 -
P/RPS 1.85 1.33 1.43 1.24 1.44 2.23 0.89 12.95%
P/EPS 7.45 6.40 6.90 7.81 12.05 17.77 9.18 -3.41%
EY 13.42 15.62 14.48 12.81 8.30 5.63 10.89 3.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.30 1.07 0.70 1.13 1.64 0.74 -3.43%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 20/02/08 06/02/07 20/03/06 25/02/05 25/02/04 27/02/03 -
Price 1.27 2.51 2.18 1.20 1.49 1.84 1.07 -
P/RPS 1.85 1.23 1.64 1.20 1.33 1.53 0.80 14.98%
P/EPS 7.45 5.93 7.92 7.56 11.15 12.15 8.26 -1.70%
EY 13.42 16.86 12.62 13.23 8.97 8.23 12.11 1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.21 1.23 0.67 1.05 1.12 0.67 -1.82%

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