[HUNZPTY] YoY Quarter Result on 30-Sep-2012 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -91.9%
YoY- -19.66%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 31,799 53,003 31,311 27,016 27,292 64,526 57,109 -9.29%
PBT 7,435 14,043 4,663 10,101 10,291 38,951 17,393 -13.20%
Tax -1,426 -3,385 -2,073 -3,307 -2,611 -4,314 -4,570 -17.63%
NP 6,009 10,658 2,590 6,794 7,680 34,637 12,823 -11.86%
-
NP to SH 4,441 7,628 1,438 6,006 7,476 34,694 12,699 -16.05%
-
Tax Rate 19.18% 24.10% 44.46% 32.74% 25.37% 11.08% 26.27% -
Total Cost 25,790 42,345 28,721 20,222 19,612 29,889 44,286 -8.61%
-
Net Worth 791,264 785,502 711,227 547,979 457,905 445,230 335,853 15.34%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 10,882 - - - - -
Div Payout % - - 756.76% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 791,264 785,502 711,227 547,979 457,905 445,230 335,853 15.34%
NOSH 225,431 227,023 194,324 181,450 186,900 188,656 144,143 7.73%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 18.90% 20.11% 8.27% 25.15% 28.14% 53.68% 22.45% -
ROE 0.56% 0.97% 0.20% 1.10% 1.63% 7.79% 3.78% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.11 23.35 16.11 14.89 14.60 34.20 39.62 -15.80%
EPS 1.97 3.36 0.74 3.31 4.00 18.39 8.72 -21.94%
DPS 0.00 0.00 5.60 0.00 0.00 0.00 0.00 -
NAPS 3.51 3.46 3.66 3.02 2.45 2.36 2.33 7.06%
Adjusted Per Share Value based on latest NOSH - 181,450
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.12 23.54 13.90 12.00 12.12 28.65 25.36 -9.29%
EPS 1.97 3.39 0.64 2.67 3.32 15.41 5.64 -16.07%
DPS 0.00 0.00 4.83 0.00 0.00 0.00 0.00 -
NAPS 3.5136 3.488 3.1582 2.4333 2.0333 1.977 1.4913 15.34%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.71 1.95 2.27 1.50 1.45 1.41 1.47 -
P/RPS 19.21 8.35 14.09 10.07 9.93 4.12 3.71 31.51%
P/EPS 137.56 58.04 306.76 45.32 36.25 7.67 16.69 42.10%
EY 0.73 1.72 0.33 2.21 2.76 13.04 5.99 -29.57%
DY 0.00 0.00 2.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.56 0.62 0.50 0.59 0.60 0.63 3.39%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 26/11/14 29/11/13 27/11/12 23/11/11 22/10/10 25/11/09 -
Price 2.83 1.92 2.31 1.54 1.50 1.51 1.41 -
P/RPS 20.06 8.22 14.34 10.34 10.27 4.41 3.56 33.37%
P/EPS 143.65 57.14 312.16 46.53 37.50 8.21 16.00 44.14%
EY 0.70 1.75 0.32 2.15 2.67 12.18 6.25 -30.56%
DY 0.00 0.00 2.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.55 0.63 0.51 0.61 0.64 0.61 4.83%

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