[HUNZPTY] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -88.26%
YoY- -78.45%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 53,003 31,311 27,016 27,292 64,526 57,109 25,211 13.17%
PBT 14,043 4,663 10,101 10,291 38,951 17,393 7,528 10.94%
Tax -3,385 -2,073 -3,307 -2,611 -4,314 -4,570 -2,143 7.91%
NP 10,658 2,590 6,794 7,680 34,637 12,823 5,385 12.04%
-
NP to SH 7,628 1,438 6,006 7,476 34,694 12,699 5,617 5.23%
-
Tax Rate 24.10% 44.46% 32.74% 25.37% 11.08% 26.27% 28.47% -
Total Cost 42,345 28,721 20,222 19,612 29,889 44,286 19,826 13.47%
-
Net Worth 785,502 711,227 547,979 457,905 445,230 335,853 311,408 16.66%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 10,882 - - - - - -
Div Payout % - 756.76% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 785,502 711,227 547,979 457,905 445,230 335,853 311,408 16.66%
NOSH 227,023 194,324 181,450 186,900 188,656 144,143 145,518 7.69%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 20.11% 8.27% 25.15% 28.14% 53.68% 22.45% 21.36% -
ROE 0.97% 0.20% 1.10% 1.63% 7.79% 3.78% 1.80% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 23.35 16.11 14.89 14.60 34.20 39.62 17.32 5.10%
EPS 3.36 0.74 3.31 4.00 18.39 8.72 3.86 -2.28%
DPS 0.00 5.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 3.66 3.02 2.45 2.36 2.33 2.14 8.33%
Adjusted Per Share Value based on latest NOSH - 186,900
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 23.54 13.90 12.00 12.12 28.65 25.36 11.19 13.18%
EPS 3.39 0.64 2.67 3.32 15.41 5.64 2.49 5.27%
DPS 0.00 4.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.488 3.1582 2.4333 2.0333 1.977 1.4913 1.3828 16.66%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.95 2.27 1.50 1.45 1.41 1.47 1.40 -
P/RPS 8.35 14.09 10.07 9.93 4.12 3.71 8.08 0.54%
P/EPS 58.04 306.76 45.32 36.25 7.67 16.69 36.27 8.14%
EY 1.72 0.33 2.21 2.76 13.04 5.99 2.76 -7.57%
DY 0.00 2.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.50 0.59 0.60 0.63 0.65 -2.45%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 29/11/13 27/11/12 23/11/11 22/10/10 25/11/09 26/11/08 -
Price 1.92 2.31 1.54 1.50 1.51 1.41 1.29 -
P/RPS 8.22 14.34 10.34 10.27 4.41 3.56 7.45 1.65%
P/EPS 57.14 312.16 46.53 37.50 8.21 16.00 33.42 9.34%
EY 1.75 0.32 2.15 2.67 12.18 6.25 2.99 -8.53%
DY 0.00 2.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.51 0.61 0.64 0.61 0.60 -1.43%

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