[HUNZPTY] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
02-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 102.42%
YoY- 107.68%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 57,733 54,060 128,244 116,415 49,824 137,794 75,634 -4.39%
PBT 17,723 19,957 52,193 34,865 17,208 40,035 24,174 -5.03%
Tax -4,085 -5,158 -7,587 -9,097 -4,760 -10,848 -7,000 -8.57%
NP 13,638 14,799 44,606 25,768 12,448 29,187 17,174 -3.76%
-
NP to SH 11,655 14,403 44,716 25,705 12,377 28,642 15,642 -4.78%
-
Tax Rate 23.05% 25.85% 14.54% 26.09% 27.66% 27.10% 28.96% -
Total Cost 44,095 39,261 83,638 90,647 37,376 108,607 58,460 -4.58%
-
Net Worth 543,779 449,862 446,594 343,704 307,972 281,547 201,208 18.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 543,779 449,862 446,594 343,704 307,972 281,547 201,208 18.00%
NOSH 181,259 185,128 188,436 145,637 145,269 135,359 113,677 8.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 23.62% 27.38% 34.78% 22.13% 24.98% 21.18% 22.71% -
ROE 2.14% 3.20% 10.01% 7.48% 4.02% 10.17% 7.77% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 31.85 29.20 68.06 79.93 34.30 101.80 66.53 -11.54%
EPS 6.43 7.78 23.73 17.65 8.52 21.16 13.76 -11.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.43 2.37 2.36 2.12 2.08 1.77 9.18%
Adjusted Per Share Value based on latest NOSH - 145,643
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.64 24.01 56.95 51.69 22.12 61.19 33.58 -4.39%
EPS 5.18 6.40 19.86 11.41 5.50 12.72 6.95 -4.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4146 1.9976 1.9831 1.5262 1.3675 1.2502 0.8935 18.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.51 1.43 1.66 1.52 1.27 2.71 1.90 -
P/RPS 4.74 4.90 2.44 1.90 3.70 2.66 2.86 8.77%
P/EPS 23.48 18.38 7.00 8.61 14.91 12.81 13.81 9.24%
EY 4.26 5.44 14.30 11.61 6.71 7.81 7.24 -8.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.70 0.64 0.60 1.30 1.07 -11.89%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 16/02/11 02/02/10 25/02/09 20/02/08 06/02/07 -
Price 1.50 1.57 1.66 1.28 1.27 2.51 2.18 -
P/RPS 4.71 5.38 2.44 1.60 3.70 2.47 3.28 6.21%
P/EPS 23.33 20.18 7.00 7.25 14.91 11.86 15.84 6.65%
EY 4.29 4.96 14.30 13.79 6.71 8.43 6.31 -6.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.65 0.70 0.54 0.60 1.21 1.23 -13.91%

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