[HUNZPTY] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
03-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 41.72%
YoY- 100.57%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 79,295 96,627 194,436 174,801 68,330 191,860 120,301 -6.70%
PBT 21,495 37,502 67,347 48,860 26,194 53,474 35,625 -8.06%
Tax -5,481 -9,535 -11,546 -12,427 -7,454 -14,583 -10,015 -9.55%
NP 16,014 27,967 55,801 36,433 18,740 38,891 25,610 -7.52%
-
NP to SH 13,185 27,545 55,851 36,430 18,163 38,302 23,304 -9.04%
-
Tax Rate 25.50% 25.43% 17.14% 25.43% 28.46% 27.27% 28.11% -
Total Cost 63,281 68,660 138,635 138,368 49,590 152,969 94,691 -6.49%
-
Net Worth 545,898 458,776 455,695 318,369 314,303 286,434 208,030 17.42%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 4,707 3,754 - 5,119 56 -
Div Payout % - - 8.43% 10.31% - 13.37% 0.24% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 545,898 458,776 455,695 318,369 314,303 286,434 208,030 17.42%
NOSH 181,361 184,247 188,304 150,174 144,840 138,374 113,678 8.08%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 20.20% 28.94% 28.70% 20.84% 27.43% 20.27% 21.29% -
ROE 2.42% 6.00% 12.26% 11.44% 5.78% 13.37% 11.20% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 43.72 52.44 103.26 116.40 47.18 138.65 105.83 -13.68%
EPS 7.27 14.95 29.66 24.25 12.54 27.68 20.50 -15.85%
DPS 0.00 0.00 2.50 2.50 0.00 3.70 0.05 -
NAPS 3.01 2.49 2.42 2.12 2.17 2.07 1.83 8.63%
Adjusted Per Share Value based on latest NOSH - 159,576
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 35.21 42.91 86.34 77.62 30.34 85.19 53.42 -6.70%
EPS 5.85 12.23 24.80 16.18 8.07 17.01 10.35 -9.06%
DPS 0.00 0.00 2.09 1.67 0.00 2.27 0.03 -
NAPS 2.424 2.0372 2.0235 1.4137 1.3957 1.2719 0.9238 17.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.54 1.56 1.58 1.22 1.26 2.14 2.19 -
P/RPS 3.52 2.97 1.53 1.05 2.67 1.54 2.07 9.24%
P/EPS 21.18 10.43 5.33 5.03 10.05 7.73 10.68 12.07%
EY 4.72 9.58 18.77 19.88 9.95 12.93 9.36 -10.77%
DY 0.00 0.00 1.58 2.05 0.00 1.73 0.02 -
P/NAPS 0.51 0.63 0.65 0.58 0.58 1.03 1.20 -13.27%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 21/05/12 19/05/11 03/05/10 20/05/09 26/05/08 07/05/07 -
Price 2.32 1.45 1.61 1.22 1.42 1.84 3.10 -
P/RPS 5.31 2.76 1.56 1.05 3.01 1.33 2.93 10.40%
P/EPS 31.91 9.70 5.43 5.03 11.32 6.65 15.12 13.24%
EY 3.13 10.31 18.42 19.88 8.83 15.04 6.61 -11.70%
DY 0.00 0.00 1.55 2.05 0.00 2.01 0.02 -
P/NAPS 0.77 0.58 0.67 0.58 0.65 0.89 1.69 -12.26%

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