[HUNZPTY] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 514.88%
YoY- -24.14%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 72,548 91,418 64,306 57,733 54,060 128,244 116,415 -7.57%
PBT 15,232 21,678 16,784 17,723 19,957 52,193 34,865 -12.88%
Tax -3,719 -5,130 -5,514 -4,085 -5,158 -7,587 -9,097 -13.84%
NP 11,513 16,548 11,270 13,638 14,799 44,606 25,768 -12.55%
-
NP to SH 8,337 11,500 8,842 11,655 14,403 44,716 25,705 -17.10%
-
Tax Rate 24.42% 23.66% 32.85% 23.05% 25.85% 14.54% 26.09% -
Total Cost 61,035 74,870 53,036 44,095 39,261 83,638 90,647 -6.37%
-
Net Worth 795,394 786,132 647,684 543,779 449,862 446,594 343,704 15.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 795,394 786,132 647,684 543,779 449,862 446,594 343,704 15.00%
NOSH 225,324 224,609 200,521 181,259 185,128 188,436 145,637 7.54%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 15.87% 18.10% 17.53% 23.62% 27.38% 34.78% 22.13% -
ROE 1.05% 1.46% 1.37% 2.14% 3.20% 10.01% 7.48% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 32.20 40.70 32.07 31.85 29.20 68.06 79.93 -14.05%
EPS 3.70 5.12 4.41 6.43 7.78 23.73 17.65 -22.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.50 3.23 3.00 2.43 2.37 2.36 6.93%
Adjusted Per Share Value based on latest NOSH - 209,180
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 32.21 40.59 28.55 25.64 24.01 56.95 51.69 -7.57%
EPS 3.70 5.11 3.93 5.18 6.40 19.86 11.41 -17.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5319 3.4908 2.876 2.4146 1.9976 1.9831 1.5262 15.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.83 1.87 2.10 1.51 1.43 1.66 1.52 -
P/RPS 8.79 4.59 6.55 4.74 4.90 2.44 1.90 29.06%
P/EPS 76.49 36.52 47.62 23.48 18.38 7.00 8.61 43.88%
EY 1.31 2.74 2.10 4.26 5.44 14.30 11.61 -30.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.53 0.65 0.50 0.59 0.70 0.64 3.78%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 24/02/14 26/02/13 22/02/12 16/02/11 02/02/10 -
Price 2.88 1.86 2.00 1.50 1.57 1.66 1.28 -
P/RPS 8.94 4.57 6.24 4.71 5.38 2.44 1.60 33.19%
P/EPS 77.84 36.33 45.36 23.33 20.18 7.00 7.25 48.50%
EY 1.28 2.75 2.20 4.29 4.96 14.30 13.79 -32.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.53 0.62 0.50 0.65 0.70 0.54 7.20%

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