[HUNZPTY] YoY Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -71.44%
YoY- 134.49%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 36,354 26,007 33,666 26,921 15,398 5,136 14,374 16.71%
PBT 10,849 7,048 8,436 5,823 2,632 689 3,199 22.56%
Tax -3,137 -2,064 -4,097 -2,641 -1,275 -340 -1,602 11.84%
NP 7,712 4,984 4,339 3,182 1,357 349 1,597 29.99%
-
NP to SH 7,235 4,284 4,339 3,182 1,357 349 1,597 28.61%
-
Tax Rate 28.92% 29.28% 48.57% 45.35% 48.44% 49.35% 50.08% -
Total Cost 28,642 21,023 29,327 23,739 14,041 4,787 12,777 14.39%
-
Net Worth 198,763 178,690 154,583 99,259 97,824 90,168 85,943 14.98%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 198,763 178,690 154,583 99,259 97,824 90,168 85,943 14.98%
NOSH 113,579 114,545 106,609 59,924 60,311 60,172 60,037 11.20%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 21.21% 19.16% 12.89% 11.82% 8.81% 6.80% 11.11% -
ROE 3.64% 2.40% 2.81% 3.21% 1.39% 0.39% 1.86% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 32.01 22.70 31.58 44.92 25.53 8.54 23.94 4.95%
EPS 6.37 3.74 4.07 5.31 2.25 0.58 2.66 15.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.56 1.45 1.6564 1.622 1.4985 1.4315 3.40%
Adjusted Per Share Value based on latest NOSH - 59,924
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 16.14 11.55 14.95 11.95 6.84 2.28 6.38 16.72%
EPS 3.21 1.90 1.93 1.41 0.60 0.15 0.71 28.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8826 0.7935 0.6864 0.4408 0.4344 0.4004 0.3816 14.99%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.55 1.28 1.51 1.73 1.39 0.98 1.50 -
P/RPS 4.84 5.64 4.78 3.85 5.44 11.48 6.27 -4.22%
P/EPS 24.33 34.22 37.10 32.58 61.78 168.97 56.39 -13.06%
EY 4.11 2.92 2.70 3.07 1.62 0.59 1.77 15.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.82 1.04 1.04 0.86 0.65 1.05 -2.71%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 21/11/05 26/11/04 21/11/03 28/11/02 27/11/01 24/11/00 -
Price 1.72 1.25 1.58 2.50 1.20 1.37 1.46 -
P/RPS 5.37 5.51 5.00 5.56 4.70 16.05 6.10 -2.10%
P/EPS 27.00 33.42 38.82 47.08 53.33 236.21 54.89 -11.14%
EY 3.70 2.99 2.58 2.12 1.87 0.42 1.82 12.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.80 1.09 1.51 0.74 0.91 1.02 -0.66%

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