[HUNZPTY] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -2.97%
YoY- -19.08%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 145,096 182,836 128,612 115,466 108,120 256,488 232,830 -7.57%
PBT 30,464 43,356 33,568 35,446 39,914 104,386 69,730 -12.88%
Tax -7,438 -10,260 -11,028 -8,170 -10,316 -15,174 -18,194 -13.84%
NP 23,026 33,096 22,540 27,276 29,598 89,212 51,536 -12.55%
-
NP to SH 16,674 23,000 17,684 23,310 28,806 89,432 51,410 -17.10%
-
Tax Rate 24.42% 23.66% 32.85% 23.05% 25.85% 14.54% 26.09% -
Total Cost 122,070 149,740 106,072 88,190 78,522 167,276 181,294 -6.37%
-
Net Worth 795,394 786,132 647,684 543,779 449,862 446,594 343,704 15.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 795,394 786,132 647,684 543,779 449,862 446,594 343,704 15.00%
NOSH 225,324 224,609 200,521 181,259 185,128 188,436 145,637 7.54%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 15.87% 18.10% 17.53% 23.62% 27.38% 34.78% 22.13% -
ROE 2.10% 2.93% 2.73% 4.29% 6.40% 20.03% 14.96% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 64.39 81.40 64.14 63.70 58.40 136.11 159.87 -14.05%
EPS 7.40 10.24 8.82 12.86 15.56 47.46 35.30 -22.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.50 3.23 3.00 2.43 2.37 2.36 6.93%
Adjusted Per Share Value based on latest NOSH - 181,639
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 64.43 81.19 57.11 51.27 48.01 113.89 103.39 -7.57%
EPS 7.40 10.21 7.85 10.35 12.79 39.71 22.83 -17.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5319 3.4908 2.876 2.4146 1.9976 1.9831 1.5262 15.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.83 1.87 2.10 1.51 1.43 1.66 1.52 -
P/RPS 4.39 2.30 3.27 2.37 2.45 1.22 0.95 29.04%
P/EPS 38.24 18.26 23.81 11.74 9.19 3.50 4.31 43.85%
EY 2.61 5.48 4.20 8.52 10.88 28.59 23.22 -30.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.53 0.65 0.50 0.59 0.70 0.64 3.78%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 24/02/14 26/02/13 22/02/12 16/02/11 02/02/10 -
Price 2.88 1.86 2.00 1.50 1.57 1.66 1.28 -
P/RPS 4.47 2.28 3.12 2.35 2.69 1.22 0.80 33.19%
P/EPS 38.92 18.16 22.68 11.66 10.09 3.50 3.63 48.46%
EY 2.57 5.51 4.41 8.57 9.91 28.59 27.58 -32.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.53 0.62 0.50 0.65 0.70 0.54 7.20%

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