[HUNZPTY] YoY Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 53.53%
YoY- 57.5%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 191,860 120,301 72,361 85,613 66,461 75,084 18,436 47.70%
PBT 53,474 35,625 19,023 20,749 13,397 12,589 3,943 54.36%
Tax -14,583 -10,015 -5,560 -10,108 -6,641 -6,851 -1,851 41.01%
NP 38,891 25,610 13,463 10,641 6,756 5,738 2,092 62.68%
-
NP to SH 38,302 23,304 10,859 10,641 6,756 5,738 2,092 62.27%
-
Tax Rate 27.27% 28.11% 29.23% 48.72% 49.57% 54.42% 46.94% -
Total Cost 152,969 94,691 58,898 74,972 59,705 69,346 16,344 45.11%
-
Net Worth 286,434 208,030 183,644 148,890 89,530 98,245 91,700 20.88%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 5,119 56 - - 53 - - -
Div Payout % 13.37% 0.24% - - 0.79% - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 286,434 208,030 183,644 148,890 89,530 98,245 91,700 20.88%
NOSH 138,374 113,678 114,065 104,119 66,758 60,273 59,942 14.94%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 20.27% 21.29% 18.61% 12.43% 10.17% 7.64% 11.35% -
ROE 13.37% 11.20% 5.91% 7.15% 7.55% 5.84% 2.28% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 138.65 105.83 63.44 82.23 99.55 124.57 30.76 28.49%
EPS 27.68 20.50 9.52 10.22 10.12 9.52 3.49 41.17%
DPS 3.70 0.05 0.00 0.00 0.08 0.00 0.00 -
NAPS 2.07 1.83 1.61 1.43 1.3411 1.63 1.5298 5.16%
Adjusted Per Share Value based on latest NOSH - 104,213
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 85.19 53.42 32.13 38.02 29.51 33.34 8.19 47.69%
EPS 17.01 10.35 4.82 4.73 3.00 2.55 0.93 62.24%
DPS 2.27 0.03 0.00 0.00 0.02 0.00 0.00 -
NAPS 1.2719 0.9238 0.8155 0.6611 0.3976 0.4363 0.4072 20.88%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.14 2.19 1.16 1.47 1.70 1.12 1.41 -
P/RPS 1.54 2.07 1.83 1.79 1.71 0.90 4.58 -16.59%
P/EPS 7.73 10.68 12.18 14.38 16.80 11.76 40.40 -24.07%
EY 12.93 9.36 8.21 6.95 5.95 8.50 2.48 31.64%
DY 1.73 0.02 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 1.03 1.20 0.72 1.03 1.27 0.69 0.92 1.89%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 07/05/07 08/06/06 24/05/05 20/05/04 28/05/03 28/05/02 -
Price 1.84 3.10 1.15 1.35 1.45 1.35 1.79 -
P/RPS 1.33 2.93 1.81 1.64 1.46 1.08 5.82 -21.79%
P/EPS 6.65 15.12 12.08 13.21 14.33 14.18 51.29 -28.83%
EY 15.04 6.61 8.28 7.57 6.98 7.05 1.95 40.51%
DY 2.01 0.02 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.89 1.69 0.71 0.94 1.08 0.83 1.17 -4.45%

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