[HUNZPTY] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 2.35%
YoY- 57.5%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 255,813 160,401 96,481 114,150 88,614 100,112 24,581 47.70%
PBT 71,298 47,500 25,364 27,665 17,862 16,785 5,257 54.36%
Tax -19,444 -13,353 -7,413 -13,477 -8,854 -9,134 -2,468 41.01%
NP 51,854 34,146 17,950 14,188 9,008 7,650 2,789 62.69%
-
NP to SH 51,069 31,072 14,478 14,188 9,008 7,650 2,789 62.27%
-
Tax Rate 27.27% 28.11% 29.23% 48.71% 49.57% 54.42% 46.95% -
Total Cost 203,958 126,254 78,530 99,962 79,606 92,461 21,792 45.11%
-
Net Worth 286,434 208,030 183,644 148,890 89,530 98,245 91,700 20.88%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 6,826 75 - - 71 - - -
Div Payout % 13.37% 0.24% - - 0.79% - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 286,434 208,030 183,644 148,890 89,530 98,245 91,700 20.88%
NOSH 138,374 113,678 114,065 104,119 66,758 60,273 59,942 14.94%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 20.27% 21.29% 18.61% 12.43% 10.17% 7.64% 11.35% -
ROE 17.83% 14.94% 7.88% 9.53% 10.06% 7.79% 3.04% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 184.87 141.10 84.58 109.63 132.74 166.10 41.01 28.49%
EPS 36.91 27.33 12.69 13.63 13.49 12.69 4.65 41.19%
DPS 4.93 0.07 0.00 0.00 0.11 0.00 0.00 -
NAPS 2.07 1.83 1.61 1.43 1.3411 1.63 1.5298 5.16%
Adjusted Per Share Value based on latest NOSH - 104,213
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 113.59 71.23 42.84 50.69 39.35 44.45 10.92 47.69%
EPS 22.68 13.80 6.43 6.30 4.00 3.40 1.24 62.24%
DPS 3.03 0.03 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.2719 0.9238 0.8155 0.6611 0.3976 0.4363 0.4072 20.88%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.14 2.19 1.16 1.47 1.70 1.12 1.41 -
P/RPS 1.16 1.55 1.37 1.34 1.28 0.67 3.44 -16.55%
P/EPS 5.80 8.01 9.14 10.79 12.60 8.82 30.30 -24.06%
EY 17.25 12.48 10.94 9.27 7.94 11.33 3.30 31.70%
DY 2.31 0.03 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 1.03 1.20 0.72 1.03 1.27 0.69 0.92 1.89%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 07/05/07 08/06/06 24/05/05 20/05/04 28/05/03 28/05/02 -
Price 1.84 3.10 1.15 1.35 1.45 1.35 1.79 -
P/RPS 1.00 2.20 1.36 1.23 1.09 0.81 4.36 -21.74%
P/EPS 4.99 11.34 9.06 9.91 10.75 10.64 38.47 -28.82%
EY 20.06 8.82 11.04 10.09 9.31 9.40 2.60 40.52%
DY 2.68 0.02 0.00 0.00 0.07 0.00 0.00 -
P/NAPS 0.89 1.69 0.71 0.94 1.08 0.83 1.17 -4.45%

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