[HUNZPTY] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 18.7%
YoY- 83.11%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 256,488 232,830 99,648 275,588 151,268 114,222 116,326 14.07%
PBT 104,386 69,730 34,416 80,070 48,348 31,556 26,576 25.59%
Tax -15,174 -18,194 -9,520 -21,696 -14,000 -9,060 -12,714 2.99%
NP 89,212 51,536 24,896 58,374 34,348 22,496 13,862 36.36%
-
NP to SH 89,432 51,410 24,754 57,284 31,284 18,148 13,862 36.42%
-
Tax Rate 14.54% 26.09% 27.66% 27.10% 28.96% 28.71% 47.84% -
Total Cost 167,276 181,294 74,752 217,214 116,920 91,726 102,464 8.50%
-
Net Worth 446,594 343,704 307,972 281,547 201,208 203,422 147,335 20.29%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 446,594 343,704 307,972 281,547 201,208 203,422 147,335 20.29%
NOSH 188,436 145,637 145,269 135,359 113,677 114,282 103,757 10.45%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 34.78% 22.13% 24.98% 21.18% 22.71% 19.69% 11.92% -
ROE 20.03% 14.96% 8.04% 20.35% 15.55% 8.92% 9.41% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 136.11 159.87 68.60 203.60 133.07 99.95 112.11 3.28%
EPS 47.46 35.30 17.04 42.32 27.52 15.88 13.36 23.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.36 2.12 2.08 1.77 1.78 1.42 8.90%
Adjusted Per Share Value based on latest NOSH - 136,548
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 113.89 103.39 44.25 122.37 67.17 50.72 51.65 14.08%
EPS 39.71 22.83 10.99 25.44 13.89 8.06 6.16 36.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9831 1.5262 1.3675 1.2502 0.8935 0.9033 0.6542 20.29%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.66 1.52 1.27 2.71 1.90 1.24 1.61 -
P/RPS 1.22 0.95 1.85 1.33 1.43 1.24 1.44 -2.72%
P/EPS 3.50 4.31 7.45 6.40 6.90 7.81 12.05 -18.61%
EY 28.59 23.22 13.42 15.62 14.48 12.81 8.30 22.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.64 0.60 1.30 1.07 0.70 1.13 -7.66%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/02/11 02/02/10 25/02/09 20/02/08 06/02/07 20/03/06 25/02/05 -
Price 1.66 1.28 1.27 2.51 2.18 1.20 1.49 -
P/RPS 1.22 0.80 1.85 1.23 1.64 1.20 1.33 -1.42%
P/EPS 3.50 3.63 7.45 5.93 7.92 7.56 11.15 -17.55%
EY 28.59 27.58 13.42 16.86 12.62 13.23 8.97 21.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.54 0.60 1.21 1.23 0.67 1.05 -6.53%

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