[HUNZPTY] YoY Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 91.24%
YoY- -50.68%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 146,223 101,999 79,295 96,627 194,436 174,801 68,330 13.51%
PBT 35,144 19,420 21,495 37,502 67,347 48,860 26,194 5.01%
Tax -9,389 -5,935 -5,481 -9,535 -11,546 -12,427 -7,454 3.91%
NP 25,755 13,485 16,014 27,967 55,801 36,433 18,740 5.43%
-
NP to SH 17,014 9,013 13,185 27,545 55,851 36,430 18,163 -1.08%
-
Tax Rate 26.72% 30.56% 25.50% 25.43% 17.14% 25.43% 28.46% -
Total Cost 120,468 88,514 63,281 68,660 138,635 138,368 49,590 15.93%
-
Net Worth 776,823 687,611 545,898 458,776 455,695 318,369 314,303 16.26%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - 4,707 3,754 - -
Div Payout % - - - - 8.43% 10.31% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 776,823 687,611 545,898 458,776 455,695 318,369 314,303 16.26%
NOSH 223,868 211,572 181,361 184,247 188,304 150,174 144,840 7.52%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 17.61% 13.22% 20.20% 28.94% 28.70% 20.84% 27.43% -
ROE 2.19% 1.31% 2.42% 6.00% 12.26% 11.44% 5.78% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 65.32 48.21 43.72 52.44 103.26 116.40 47.18 5.56%
EPS 7.60 4.26 7.27 14.95 29.66 24.25 12.54 -8.00%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 3.47 3.25 3.01 2.49 2.42 2.12 2.17 8.13%
Adjusted Per Share Value based on latest NOSH - 182,527
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 64.93 45.29 35.21 42.91 86.34 77.62 30.34 13.51%
EPS 7.55 4.00 5.85 12.23 24.80 16.18 8.07 -1.10%
DPS 0.00 0.00 0.00 0.00 2.09 1.67 0.00 -
NAPS 3.4494 3.0533 2.424 2.0372 2.0235 1.4137 1.3957 16.26%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.36 1.93 1.54 1.56 1.58 1.22 1.26 -
P/RPS 3.61 4.00 3.52 2.97 1.53 1.05 2.67 5.15%
P/EPS 31.05 45.31 21.18 10.43 5.33 5.03 10.05 20.67%
EY 3.22 2.21 4.72 9.58 18.77 19.88 9.95 -17.13%
DY 0.00 0.00 0.00 0.00 1.58 2.05 0.00 -
P/NAPS 0.68 0.59 0.51 0.63 0.65 0.58 0.58 2.68%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 30/05/13 21/05/12 19/05/11 03/05/10 20/05/09 -
Price 2.36 1.95 2.32 1.45 1.61 1.22 1.42 -
P/RPS 3.61 4.04 5.31 2.76 1.56 1.05 3.01 3.07%
P/EPS 31.05 45.77 31.91 9.70 5.43 5.03 11.32 18.30%
EY 3.22 2.18 3.13 10.31 18.42 19.88 8.83 -15.46%
DY 0.00 0.00 0.00 0.00 1.55 2.05 0.00 -
P/NAPS 0.68 0.60 0.77 0.58 0.67 0.58 0.65 0.75%

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