[HUNZPTY] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -19.86%
YoY- 17.74%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 160,401 96,481 114,150 88,614 100,112 24,581 56,190 19.09%
PBT 47,500 25,364 27,665 17,862 16,785 5,257 15,196 20.90%
Tax -13,353 -7,413 -13,477 -8,854 -9,134 -2,468 -6,642 12.33%
NP 34,146 17,950 14,188 9,008 7,650 2,789 8,553 25.93%
-
NP to SH 31,072 14,478 14,188 9,008 7,650 2,789 8,553 23.97%
-
Tax Rate 28.11% 29.23% 48.71% 49.57% 54.42% 46.95% 43.71% -
Total Cost 126,254 78,530 99,962 79,606 92,461 21,792 47,637 17.62%
-
Net Worth 208,030 183,644 148,890 89,530 98,245 91,700 90,596 14.85%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 75 - - 71 - - - -
Div Payout % 0.24% - - 0.79% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 208,030 183,644 148,890 89,530 98,245 91,700 90,596 14.85%
NOSH 113,678 114,065 104,119 66,758 60,273 59,942 60,009 11.23%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 21.29% 18.61% 12.43% 10.17% 7.64% 11.35% 15.22% -
ROE 14.94% 7.88% 9.53% 10.06% 7.79% 3.04% 9.44% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 141.10 84.58 109.63 132.74 166.10 41.01 93.64 7.06%
EPS 27.33 12.69 13.63 13.49 12.69 4.65 14.25 11.45%
DPS 0.07 0.00 0.00 0.11 0.00 0.00 0.00 -
NAPS 1.83 1.61 1.43 1.3411 1.63 1.5298 1.5097 3.25%
Adjusted Per Share Value based on latest NOSH - 66,687
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 71.23 42.84 50.69 39.35 44.45 10.92 24.95 19.09%
EPS 13.80 6.43 6.30 4.00 3.40 1.24 3.80 23.96%
DPS 0.03 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.9238 0.8155 0.6611 0.3976 0.4363 0.4072 0.4023 14.85%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.19 1.16 1.47 1.70 1.12 1.41 1.00 -
P/RPS 1.55 1.37 1.34 1.28 0.67 3.44 1.07 6.36%
P/EPS 8.01 9.14 10.79 12.60 8.82 30.30 7.02 2.22%
EY 12.48 10.94 9.27 7.94 11.33 3.30 14.25 -2.18%
DY 0.03 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 1.20 0.72 1.03 1.27 0.69 0.92 0.66 10.47%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 07/05/07 08/06/06 24/05/05 20/05/04 28/05/03 28/05/02 24/05/01 -
Price 3.10 1.15 1.35 1.45 1.35 1.79 0.96 -
P/RPS 2.20 1.36 1.23 1.09 0.81 4.36 1.03 13.47%
P/EPS 11.34 9.06 9.91 10.75 10.64 38.47 6.74 9.05%
EY 8.82 11.04 10.09 9.31 9.40 2.60 14.85 -8.31%
DY 0.02 0.00 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 1.69 0.71 0.94 1.08 0.83 1.17 0.64 17.55%

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