[HUNZPTY] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
02-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 1.21%
YoY- 107.68%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 115,466 108,120 256,488 232,830 99,648 275,588 151,268 -4.39%
PBT 35,446 39,914 104,386 69,730 34,416 80,070 48,348 -5.03%
Tax -8,170 -10,316 -15,174 -18,194 -9,520 -21,696 -14,000 -8.57%
NP 27,276 29,598 89,212 51,536 24,896 58,374 34,348 -3.76%
-
NP to SH 23,310 28,806 89,432 51,410 24,754 57,284 31,284 -4.78%
-
Tax Rate 23.05% 25.85% 14.54% 26.09% 27.66% 27.10% 28.96% -
Total Cost 88,190 78,522 167,276 181,294 74,752 217,214 116,920 -4.58%
-
Net Worth 543,779 449,862 446,594 343,704 307,972 281,547 201,208 18.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 543,779 449,862 446,594 343,704 307,972 281,547 201,208 18.00%
NOSH 181,259 185,128 188,436 145,637 145,269 135,359 113,677 8.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 23.62% 27.38% 34.78% 22.13% 24.98% 21.18% 22.71% -
ROE 4.29% 6.40% 20.03% 14.96% 8.04% 20.35% 15.55% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 63.70 58.40 136.11 159.87 68.60 203.60 133.07 -11.54%
EPS 12.86 15.56 47.46 35.30 17.04 42.32 27.52 -11.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.43 2.37 2.36 2.12 2.08 1.77 9.18%
Adjusted Per Share Value based on latest NOSH - 145,643
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.27 48.01 113.89 103.39 44.25 122.37 67.17 -4.39%
EPS 10.35 12.79 39.71 22.83 10.99 25.44 13.89 -4.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4146 1.9976 1.9831 1.5262 1.3675 1.2502 0.8935 18.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.51 1.43 1.66 1.52 1.27 2.71 1.90 -
P/RPS 2.37 2.45 1.22 0.95 1.85 1.33 1.43 8.77%
P/EPS 11.74 9.19 3.50 4.31 7.45 6.40 6.90 9.25%
EY 8.52 10.88 28.59 23.22 13.42 15.62 14.48 -8.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.70 0.64 0.60 1.30 1.07 -11.89%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 16/02/11 02/02/10 25/02/09 20/02/08 06/02/07 -
Price 1.50 1.57 1.66 1.28 1.27 2.51 2.18 -
P/RPS 2.35 2.69 1.22 0.80 1.85 1.23 1.64 6.17%
P/EPS 11.66 10.09 3.50 3.63 7.45 5.93 7.92 6.65%
EY 8.57 9.91 28.59 27.58 13.42 16.86 12.62 -6.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.65 0.70 0.54 0.60 1.21 1.23 -13.91%

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