[HUNZPTY] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
03-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -5.52%
YoY- 100.57%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 105,726 128,836 259,248 233,068 91,106 255,813 160,401 -6.70%
PBT 28,660 50,002 89,796 65,146 34,925 71,298 47,500 -8.06%
Tax -7,308 -12,713 -15,394 -16,569 -9,938 -19,444 -13,353 -9.54%
NP 21,352 37,289 74,401 48,577 24,986 51,854 34,146 -7.52%
-
NP to SH 17,580 36,726 74,468 48,573 24,217 51,069 31,072 -9.04%
-
Tax Rate 25.50% 25.42% 17.14% 25.43% 28.46% 27.27% 28.11% -
Total Cost 84,374 91,546 184,846 184,490 66,120 203,958 126,254 -6.49%
-
Net Worth 545,898 458,776 455,695 318,369 314,303 286,434 208,030 17.42%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 6,276 5,005 - 6,826 75 -
Div Payout % - - 8.43% 10.31% - 13.37% 0.24% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 545,898 458,776 455,695 318,369 314,303 286,434 208,030 17.42%
NOSH 181,361 184,247 188,304 150,174 144,840 138,374 113,678 8.08%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 20.20% 28.94% 28.70% 20.84% 27.43% 20.27% 21.29% -
ROE 3.22% 8.01% 16.34% 15.26% 7.71% 17.83% 14.94% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 58.30 69.93 137.68 155.20 62.90 184.87 141.10 -13.68%
EPS 9.69 19.93 39.55 32.33 16.72 36.91 27.33 -15.85%
DPS 0.00 0.00 3.33 3.33 0.00 4.93 0.07 -
NAPS 3.01 2.49 2.42 2.12 2.17 2.07 1.83 8.63%
Adjusted Per Share Value based on latest NOSH - 159,576
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 46.95 57.21 115.12 103.49 40.46 113.59 71.23 -6.70%
EPS 7.81 16.31 33.07 21.57 10.75 22.68 13.80 -9.04%
DPS 0.00 0.00 2.79 2.22 0.00 3.03 0.03 -
NAPS 2.424 2.0372 2.0235 1.4137 1.3957 1.2719 0.9238 17.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.54 1.56 1.58 1.22 1.26 2.14 2.19 -
P/RPS 2.64 2.23 1.15 0.79 2.00 1.16 1.55 9.27%
P/EPS 15.89 7.83 4.00 3.77 7.54 5.80 8.01 12.08%
EY 6.29 12.78 25.03 26.51 13.27 17.25 12.48 -10.78%
DY 0.00 0.00 2.11 2.73 0.00 2.31 0.03 -
P/NAPS 0.51 0.63 0.65 0.58 0.58 1.03 1.20 -13.27%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 21/05/12 19/05/11 03/05/10 20/05/09 26/05/08 07/05/07 -
Price 2.32 1.45 1.61 1.22 1.42 1.84 3.10 -
P/RPS 3.98 2.07 1.17 0.79 2.26 1.00 2.20 10.37%
P/EPS 23.93 7.27 4.07 3.77 8.49 4.99 11.34 13.24%
EY 4.18 13.75 24.56 26.51 11.77 20.06 8.82 -11.69%
DY 0.00 0.00 2.07 2.73 0.00 2.68 0.02 -
P/NAPS 0.77 0.58 0.67 0.58 0.65 0.89 1.69 -12.26%

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