[HUNZPTY] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -35.56%
YoY- 73.96%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 128,612 115,466 108,120 256,488 232,830 99,648 275,588 -11.91%
PBT 33,568 35,446 39,914 104,386 69,730 34,416 80,070 -13.47%
Tax -11,028 -8,170 -10,316 -15,174 -18,194 -9,520 -21,696 -10.65%
NP 22,540 27,276 29,598 89,212 51,536 24,896 58,374 -14.65%
-
NP to SH 17,684 23,310 28,806 89,432 51,410 24,754 57,284 -17.77%
-
Tax Rate 32.85% 23.05% 25.85% 14.54% 26.09% 27.66% 27.10% -
Total Cost 106,072 88,190 78,522 167,276 181,294 74,752 217,214 -11.25%
-
Net Worth 647,684 543,779 449,862 446,594 343,704 307,972 281,547 14.88%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 647,684 543,779 449,862 446,594 343,704 307,972 281,547 14.88%
NOSH 200,521 181,259 185,128 188,436 145,637 145,269 135,359 6.76%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 17.53% 23.62% 27.38% 34.78% 22.13% 24.98% 21.18% -
ROE 2.73% 4.29% 6.40% 20.03% 14.96% 8.04% 20.35% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 64.14 63.70 58.40 136.11 159.87 68.60 203.60 -17.49%
EPS 8.82 12.86 15.56 47.46 35.30 17.04 42.32 -22.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.23 3.00 2.43 2.37 2.36 2.12 2.08 7.60%
Adjusted Per Share Value based on latest NOSH - 188,383
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 57.11 51.27 48.01 113.89 103.39 44.25 122.37 -11.91%
EPS 7.85 10.35 12.79 39.71 22.83 10.99 25.44 -17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.876 2.4146 1.9976 1.9831 1.5262 1.3675 1.2502 14.88%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.10 1.51 1.43 1.66 1.52 1.27 2.71 -
P/RPS 3.27 2.37 2.45 1.22 0.95 1.85 1.33 16.16%
P/EPS 23.81 11.74 9.19 3.50 4.31 7.45 6.40 24.45%
EY 4.20 8.52 10.88 28.59 23.22 13.42 15.62 -19.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.50 0.59 0.70 0.64 0.60 1.30 -10.90%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 26/02/13 22/02/12 16/02/11 02/02/10 25/02/09 20/02/08 -
Price 2.00 1.50 1.57 1.66 1.28 1.27 2.51 -
P/RPS 3.12 2.35 2.69 1.22 0.80 1.85 1.23 16.76%
P/EPS 22.68 11.66 10.09 3.50 3.63 7.45 5.93 25.02%
EY 4.41 8.57 9.91 28.59 27.58 13.42 16.86 -20.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.50 0.65 0.70 0.54 0.60 1.21 -10.53%

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