[HUNZPTY] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 76.62%
YoY- 43.84%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 75,634 57,111 58,163 44,784 40,213 10,266 34,527 13.95%
PBT 24,174 15,778 13,288 8,991 8,239 989 9,598 16.63%
Tax -7,000 -4,530 -6,357 -4,389 -4,332 -310 -4,142 9.13%
NP 17,174 11,248 6,931 4,602 3,907 679 5,456 21.04%
-
NP to SH 15,642 9,074 6,931 5,620 3,907 679 5,456 19.17%
-
Tax Rate 28.96% 28.71% 47.84% 48.82% 52.58% 31.34% 43.15% -
Total Cost 58,460 45,863 51,232 40,182 36,306 9,587 29,071 12.34%
-
Net Worth 201,208 203,422 147,335 121,576 96,529 90,361 89,702 14.40%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 201,208 203,422 147,335 121,576 96,529 90,361 89,702 14.40%
NOSH 113,677 114,282 103,757 74,240 60,293 60,088 60,022 11.22%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 22.71% 19.69% 11.92% 10.28% 9.72% 6.61% 15.80% -
ROE 7.77% 4.46% 4.70% 4.62% 4.05% 0.75% 6.08% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 66.53 49.97 56.06 60.32 66.70 17.08 57.52 2.45%
EPS 13.76 7.94 6.68 7.57 6.48 1.13 9.09 7.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.78 1.42 1.6376 1.601 1.5038 1.4945 2.85%
Adjusted Per Share Value based on latest NOSH - 82,435
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 33.58 25.36 25.83 19.89 17.86 4.56 15.33 13.95%
EPS 6.95 4.03 3.08 2.50 1.73 0.30 2.42 19.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8935 0.9033 0.6542 0.5399 0.4286 0.4012 0.3983 14.40%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.90 1.24 1.61 2.69 1.19 1.35 1.19 -
P/RPS 2.86 2.48 2.87 4.46 1.78 7.90 2.07 5.53%
P/EPS 13.81 15.62 24.10 35.54 18.36 119.47 13.09 0.89%
EY 7.24 6.40 4.15 2.81 5.45 0.84 7.64 -0.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.70 1.13 1.64 0.74 0.90 0.80 4.96%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 06/02/07 20/03/06 25/02/05 25/02/04 27/02/03 26/02/02 21/02/01 -
Price 2.18 1.20 1.49 1.84 1.07 1.44 1.04 -
P/RPS 3.28 2.40 2.66 3.05 1.60 8.43 1.81 10.41%
P/EPS 15.84 15.11 22.31 24.31 16.51 127.43 11.44 5.57%
EY 6.31 6.62 4.48 4.11 6.06 0.78 8.74 -5.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.67 1.05 1.12 0.67 0.96 0.70 9.84%

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