[HUNZPTY] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
06-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 116.2%
YoY- 72.38%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 116,415 49,824 137,794 75,634 57,111 58,163 44,784 17.24%
PBT 34,865 17,208 40,035 24,174 15,778 13,288 8,991 25.31%
Tax -9,097 -4,760 -10,848 -7,000 -4,530 -6,357 -4,389 12.90%
NP 25,768 12,448 29,187 17,174 11,248 6,931 4,602 33.22%
-
NP to SH 25,705 12,377 28,642 15,642 9,074 6,931 5,620 28.80%
-
Tax Rate 26.09% 27.66% 27.10% 28.96% 28.71% 47.84% 48.82% -
Total Cost 90,647 37,376 108,607 58,460 45,863 51,232 40,182 14.50%
-
Net Worth 343,704 307,972 281,547 201,208 203,422 147,335 121,576 18.89%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 343,704 307,972 281,547 201,208 203,422 147,335 121,576 18.89%
NOSH 145,637 145,269 135,359 113,677 114,282 103,757 74,240 11.87%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 22.13% 24.98% 21.18% 22.71% 19.69% 11.92% 10.28% -
ROE 7.48% 4.02% 10.17% 7.77% 4.46% 4.70% 4.62% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 79.93 34.30 101.80 66.53 49.97 56.06 60.32 4.79%
EPS 17.65 8.52 21.16 13.76 7.94 6.68 7.57 15.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.12 2.08 1.77 1.78 1.42 1.6376 6.27%
Adjusted Per Share Value based on latest NOSH - 113,761
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 51.69 22.12 61.19 33.58 25.36 25.83 19.89 17.23%
EPS 11.41 5.50 12.72 6.95 4.03 3.08 2.50 28.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5262 1.3675 1.2502 0.8935 0.9033 0.6542 0.5399 18.89%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.52 1.27 2.71 1.90 1.24 1.61 2.69 -
P/RPS 1.90 3.70 2.66 2.86 2.48 2.87 4.46 -13.24%
P/EPS 8.61 14.91 12.81 13.81 15.62 24.10 35.54 -21.02%
EY 11.61 6.71 7.81 7.24 6.40 4.15 2.81 26.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 1.30 1.07 0.70 1.13 1.64 -14.50%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 02/02/10 25/02/09 20/02/08 06/02/07 20/03/06 25/02/05 25/02/04 -
Price 1.28 1.27 2.51 2.18 1.20 1.49 1.84 -
P/RPS 1.60 3.70 2.47 3.28 2.40 2.66 3.05 -10.18%
P/EPS 7.25 14.91 11.86 15.84 15.11 22.31 24.31 -18.24%
EY 13.79 6.71 8.43 6.31 6.62 4.48 4.11 22.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 1.21 1.23 0.67 1.05 1.12 -11.43%

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