[HUNZPTY] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
07-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 48.98%
YoY- 114.61%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 174,801 68,330 191,860 120,301 72,361 85,613 66,461 17.48%
PBT 48,860 26,194 53,474 35,625 19,023 20,749 13,397 24.05%
Tax -12,427 -7,454 -14,583 -10,015 -5,560 -10,108 -6,641 11.00%
NP 36,433 18,740 38,891 25,610 13,463 10,641 6,756 32.40%
-
NP to SH 36,430 18,163 38,302 23,304 10,859 10,641 6,756 32.40%
-
Tax Rate 25.43% 28.46% 27.27% 28.11% 29.23% 48.72% 49.57% -
Total Cost 138,368 49,590 152,969 94,691 58,898 74,972 59,705 15.02%
-
Net Worth 318,369 314,303 286,434 208,030 183,644 148,890 89,530 23.53%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 3,754 - 5,119 56 - - 53 103.34%
Div Payout % 10.31% - 13.37% 0.24% - - 0.79% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 318,369 314,303 286,434 208,030 183,644 148,890 89,530 23.53%
NOSH 150,174 144,840 138,374 113,678 114,065 104,119 66,758 14.46%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 20.84% 27.43% 20.27% 21.29% 18.61% 12.43% 10.17% -
ROE 11.44% 5.78% 13.37% 11.20% 5.91% 7.15% 7.55% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 116.40 47.18 138.65 105.83 63.44 82.23 99.55 2.63%
EPS 24.25 12.54 27.68 20.50 9.52 10.22 10.12 15.67%
DPS 2.50 0.00 3.70 0.05 0.00 0.00 0.08 77.43%
NAPS 2.12 2.17 2.07 1.83 1.61 1.43 1.3411 7.92%
Adjusted Per Share Value based on latest NOSH - 113,679
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 77.62 30.34 85.19 53.42 32.13 38.02 29.51 17.48%
EPS 16.18 8.07 17.01 10.35 4.82 4.73 3.00 32.40%
DPS 1.67 0.00 2.27 0.03 0.00 0.00 0.02 108.99%
NAPS 1.4137 1.3957 1.2719 0.9238 0.8155 0.6611 0.3976 23.53%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.22 1.26 2.14 2.19 1.16 1.47 1.70 -
P/RPS 1.05 2.67 1.54 2.07 1.83 1.79 1.71 -7.80%
P/EPS 5.03 10.05 7.73 10.68 12.18 14.38 16.80 -18.20%
EY 19.88 9.95 12.93 9.36 8.21 6.95 5.95 22.25%
DY 2.05 0.00 1.73 0.02 0.00 0.00 0.05 85.64%
P/NAPS 0.58 0.58 1.03 1.20 0.72 1.03 1.27 -12.24%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 03/05/10 20/05/09 26/05/08 07/05/07 08/06/06 24/05/05 20/05/04 -
Price 1.22 1.42 1.84 3.10 1.15 1.35 1.45 -
P/RPS 1.05 3.01 1.33 2.93 1.81 1.64 1.46 -5.34%
P/EPS 5.03 11.32 6.65 15.12 12.08 13.21 14.33 -16.00%
EY 19.88 8.83 15.04 6.61 8.28 7.57 6.98 19.04%
DY 2.05 0.00 2.01 0.02 0.00 0.00 0.06 80.08%
P/NAPS 0.58 0.65 0.89 1.69 0.71 0.94 1.08 -9.83%

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