[HUNZPTY] YoY Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 28.89%
YoY- 73.96%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 64,306 57,733 54,060 128,244 116,415 49,824 137,794 -11.91%
PBT 16,784 17,723 19,957 52,193 34,865 17,208 40,035 -13.47%
Tax -5,514 -4,085 -5,158 -7,587 -9,097 -4,760 -10,848 -10.65%
NP 11,270 13,638 14,799 44,606 25,768 12,448 29,187 -14.65%
-
NP to SH 8,842 11,655 14,403 44,716 25,705 12,377 28,642 -17.77%
-
Tax Rate 32.85% 23.05% 25.85% 14.54% 26.09% 27.66% 27.10% -
Total Cost 53,036 44,095 39,261 83,638 90,647 37,376 108,607 -11.25%
-
Net Worth 647,684 543,779 449,862 446,594 343,704 307,972 281,547 14.88%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 647,684 543,779 449,862 446,594 343,704 307,972 281,547 14.88%
NOSH 200,521 181,259 185,128 188,436 145,637 145,269 135,359 6.76%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 17.53% 23.62% 27.38% 34.78% 22.13% 24.98% 21.18% -
ROE 1.37% 2.14% 3.20% 10.01% 7.48% 4.02% 10.17% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 32.07 31.85 29.20 68.06 79.93 34.30 101.80 -17.49%
EPS 4.41 6.43 7.78 23.73 17.65 8.52 21.16 -22.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.23 3.00 2.43 2.37 2.36 2.12 2.08 7.60%
Adjusted Per Share Value based on latest NOSH - 188,383
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 28.55 25.64 24.01 56.95 51.69 22.12 61.19 -11.92%
EPS 3.93 5.18 6.40 19.86 11.41 5.50 12.72 -17.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.876 2.4146 1.9976 1.9831 1.5262 1.3675 1.2502 14.88%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.10 1.51 1.43 1.66 1.52 1.27 2.71 -
P/RPS 6.55 4.74 4.90 2.44 1.90 3.70 2.66 16.18%
P/EPS 47.62 23.48 18.38 7.00 8.61 14.91 12.81 24.43%
EY 2.10 4.26 5.44 14.30 11.61 6.71 7.81 -19.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.50 0.59 0.70 0.64 0.60 1.30 -10.90%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 26/02/13 22/02/12 16/02/11 02/02/10 25/02/09 20/02/08 -
Price 2.00 1.50 1.57 1.66 1.28 1.27 2.51 -
P/RPS 6.24 4.71 5.38 2.44 1.60 3.70 2.47 16.68%
P/EPS 45.36 23.33 20.18 7.00 7.25 14.91 11.86 25.02%
EY 2.20 4.29 4.96 14.30 13.79 6.71 8.43 -20.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.50 0.65 0.70 0.54 0.60 1.21 -10.53%

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