[HUNZPTY] YoY Quarter Result on 30-Jun-2004 [#4]

Stock

[HUNZPTY] HUNZA PROPERTIES BHD

Announcement Date

20-Aug-2004

Admission Sponsor

Sponsor

Financial Year

30-Jun-2004

Quarter

30-Jun-2004 [#4]

Profit Trend

QoQ- 227.3%

YoY- 30.56%

Quarter Report

HUNZPTY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Quarter Result
Revenue	66,433	44,274	26,646	50,836	37,272	37,859	14,921	28.24%
YoY %	50.05%	66.16%	-47.58%	36.39%	-1.55%	153.73%	-	-
Horiz. %	445.23%	296.72%	178.58%	340.70%	249.80%	253.73%	100.00%	-
PBT	21,876	15,783	12,180	13,625	10,009	8,379	3,714	34.36%
YoY %	38.60%	29.58%	-10.61%	36.13%	19.45%	125.61%	-	-
Horiz. %	589.01%	424.96%	327.95%	366.86%	269.49%	225.61%	100.00%	-
Tax	-5,217	-4,297	-4,315	-6,575	-4,609	-3,436	-1,198	27.77%
YoY %	-21.41%	0.42%	34.37%	-42.66%	-34.14%	-186.81%	-	-
Horiz. %	435.48%	358.68%	360.18%	548.83%	384.72%	286.81%	100.00%	-
NP	16,659	11,486	7,865	7,050	5,400	4,943	2,516	37.01%
YoY %	45.04%	46.04%	11.56%	30.56%	9.25%	96.46%	-	-
Horiz. %	662.12%	456.52%	312.60%	280.21%	214.63%	196.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,940	8,920	5,722	7,050	5,400	4,943	2,516	36.00%
YoY %	78.70%	55.89%	-18.84%	30.56%	9.25%	96.46%	-	-
Horiz. %	633.55%	354.53%	227.42%	280.21%	214.63%	196.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.85%	27.23%	35.43%	48.26%	46.05%	41.01%	32.26%	-
YoY %	-12.41%	-23.14%	-26.59%	4.80%	12.29%	27.12%	-	-
Horiz. %	73.93%	84.41%	109.83%	149.60%	142.75%	127.12%	100.00%	-
Total Cost	49,774	32,788	18,781	43,786	31,872	32,916	12,405	26.04%
YoY %	51.81%	74.58%	-57.11%	37.38%	-3.17%	165.34%	-	-
Horiz. %	401.24%	264.31%	151.40%	352.97%	256.93%	265.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	222,672	192,772	161,011	125,992	102,509	96,906	94,142	15.42%
YoY %	15.51%	19.73%	27.79%	22.91%	5.78%	2.94%	-	-
Horiz. %	236.53%	204.77%	171.03%	133.83%	108.89%	102.94%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	8,789	8,554	7,944	-	-	3,235	3,396	17.16%
YoY %	2.75%	7.68%	0.00%	-	-	-4.74%	-	-
Horiz. %	258.80%	251.88%	233.92%	-	-	95.26%	100.00%	-
Div Payout %	55.14%	95.91%	138.84%	-	-	65.45%	135.00%	-
YoY %	-42.51%	-30.92%	0.00%	-	-	-51.52%	-	-
Horiz. %	40.84%	71.04%	102.84%	-	-	48.48%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	222,672	192,772	161,011	125,992	102,509	96,906	94,142	15.42%
YoY %	15.51%	19.73%	27.79%	22.91%	5.78%	2.94%	-	-
Horiz. %	236.53%	204.77%	171.03%	133.83%	108.89%	102.94%	100.00%	-
NOSH	117,195	114,066	105,928	90,407	60,133	59,915	62,900	10.92%
YoY %	2.74%	7.68%	17.17%	50.35%	0.36%	-4.75%	-	-
Horiz. %	186.32%	181.34%	168.41%	143.73%	95.60%	95.25%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	25.08%	25.94%	29.52%	13.87%	14.49%	13.06%	16.86%	-
YoY %	-3.32%	-12.13%	112.83%	-4.28%	10.95%	-22.54%	-	-
Horiz. %	148.75%	153.86%	175.09%	82.27%	85.94%	77.46%	100.00%	-
ROE	7.16%	4.63%	3.55%	5.60%	5.27%	5.10%	2.67%	-
YoY %	54.64%	30.42%	-36.61%	6.26%	3.33%	91.01%	-	-
Horiz. %	268.16%	173.41%	132.96%	209.74%	197.38%	191.01%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	56.69	38.81	25.15	56.23	61.98	63.19	23.72	15.62%
YoY %	46.07%	54.31%	-55.27%	-9.28%	-1.91%	166.40%	-	-
Horiz. %	239.00%	163.62%	106.03%	237.06%	261.30%	266.40%	100.00%	-
EPS	13.60	7.83	5.37	7.73	8.98	8.25	4.00	22.61%
YoY %	73.69%	45.81%	-30.53%	-13.92%	8.85%	106.25%	-	-
Horiz. %	340.00%	195.75%	134.25%	193.25%	224.50%	206.25%	100.00%	-
DPS	7.50	7.50	7.50	0.00	0.00	5.40	5.40	5.62%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	138.89%	138.89%	138.89%	0.00%	0.00%	100.00%	100.00%	-
NAPS	1.90	1.69	1.52	1.3936	1.7047	1.6174	1.4967	4.05%
YoY %	12.43%	11.18%	9.07%	-18.25%	5.40%	8.06%	-	-
Horiz. %	126.95%	112.92%	101.56%	93.11%	113.90%	108.06%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 90,407
RPS	29.50	19.66	11.83	22.57	16.55	16.81	6.63	28.23%
YoY %	50.05%	66.19%	-47.59%	36.37%	-1.55%	153.54%	-	-
Horiz. %	444.95%	296.53%	178.43%	340.42%	249.62%	253.54%	100.00%	-
EPS	7.08	3.96	2.54	3.13	2.40	2.19	1.12	35.95%
YoY %	78.79%	55.91%	-18.85%	30.42%	9.59%	95.54%	-	-
Horiz. %	632.14%	353.57%	226.79%	279.46%	214.29%	195.54%	100.00%	-
DPS	3.90	3.80	3.53	0.00	0.00	1.44	1.51	17.12%
YoY %	2.63%	7.65%	0.00%	0.00%	0.00%	-4.64%	-	-
Horiz. %	258.28%	251.66%	233.77%	0.00%	0.00%	95.36%	100.00%	-
NAPS	0.9888	0.856	0.715	0.5595	0.4552	0.4303	0.418	15.42%
YoY %	15.51%	19.72%	27.79%	22.91%	5.79%	2.94%	-	-
Horiz. %	236.56%	204.78%	171.05%	133.85%	108.90%	102.94%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	3.24	1.18	1.32	1.41	1.38	1.68	0.99	-
P/RPS	5.72	3.04	5.25	2.51	2.23	2.66	4.17	5.40%
YoY %	88.16%	-42.10%	109.16%	12.56%	-16.17%	-36.21%	-	-
Horiz. %	137.17%	72.90%	125.90%	60.19%	53.48%	63.79%	100.00%	-
P/EPS	23.82	15.09	24.44	18.08	15.37	20.36	24.75	-0.63%
YoY %	57.85%	-38.26%	35.18%	17.63%	-24.51%	-17.74%	-	-
Horiz. %	96.24%	60.97%	98.75%	73.05%	62.10%	82.26%	100.00%	-
EY	4.20	6.63	4.09	5.53	6.51	4.91	4.04	0.64%
YoY %	-36.65%	62.10%	-26.04%	-15.05%	32.59%	21.53%	-	-
Horiz. %	103.96%	164.11%	101.24%	136.88%	161.14%	121.53%	100.00%	-
DY	2.31	6.36	5.68	0.00	0.00	3.21	5.45	-13.32%
YoY %	-63.68%	11.97%	0.00%	0.00%	0.00%	-41.10%	-	-
Horiz. %	42.39%	116.70%	104.22%	0.00%	0.00%	58.90%	100.00%	-
P/NAPS	1.71	0.70	0.87	1.01	0.81	1.04	0.66	17.18%
YoY %	144.29%	-19.54%	-13.86%	24.69%	-22.12%	57.58%	-	-
Horiz. %	259.09%	106.06%	131.82%	153.03%	122.73%	157.58%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	17/08/07	29/08/06	26/08/05	20/08/04	27/08/03	30/08/02	29/08/01	-
Price	2.60	1.46	1.33	1.60	1.88	1.49	0.98	-
P/RPS	4.59	3.76	5.29	2.85	3.03	2.36	4.13	1.77%
YoY %	22.07%	-28.92%	85.61%	-5.94%	28.39%	-42.86%	-	-
Horiz. %	111.14%	91.04%	128.09%	69.01%	73.37%	57.14%	100.00%	-
P/EPS	19.12	18.67	24.62	20.52	20.94	18.06	24.50	-4.04%
YoY %	2.41%	-24.17%	19.98%	-2.01%	15.95%	-26.29%	-	-
Horiz. %	78.04%	76.20%	100.49%	83.76%	85.47%	73.71%	100.00%	-
EY	5.23	5.36	4.06	4.87	4.78	5.54	4.08	4.22%
YoY %	-2.43%	32.02%	-16.63%	1.88%	-13.72%	35.78%	-	-
Horiz. %	128.19%	131.37%	99.51%	119.36%	117.16%	135.78%	100.00%	-
DY	2.88	5.14	5.64	0.00	0.00	3.62	5.51	-10.24%
YoY %	-43.97%	-8.87%	0.00%	0.00%	0.00%	-34.30%	-	-
Horiz. %	52.27%	93.28%	102.36%	0.00%	0.00%	65.70%	100.00%	-
P/NAPS	1.37	0.86	0.88	1.15	1.10	0.92	0.65	13.22%
YoY %	59.30%	-2.27%	-23.48%	4.55%	19.57%	41.54%	-	-
Horiz. %	210.77%	132.31%	135.38%	176.92%	169.23%	141.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos