[HUNZPTY] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -39.38%
YoY- -24.35%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 39,280 31,104 24,497 17,863 24,815 5,130 20,153 11.75%
PBT 13,325 8,730 4,852 3,168 5,607 300 6,399 12.99%
Tax -3,863 -2,446 -2,260 -1,748 -3,057 30 -2,585 6.92%
NP 9,462 6,284 2,592 1,420 2,550 330 3,814 16.34%
-
NP to SH 8,407 4,790 2,592 1,929 2,550 330 3,814 14.07%
-
Tax Rate 28.99% 28.02% 46.58% 55.18% 54.52% -10.00% 40.40% -
Total Cost 29,818 24,820 21,905 16,443 22,265 4,800 16,339 10.54%
-
Net Worth 201,358 203,004 147,225 134,997 96,514 90,227 89,623 14.43%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 201,358 203,004 147,225 134,997 96,514 90,227 89,623 14.43%
NOSH 113,761 114,047 103,680 82,435 60,283 59,999 59,968 11.25%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 24.09% 20.20% 10.58% 7.95% 10.28% 6.43% 18.93% -
ROE 4.18% 2.36% 1.76% 1.43% 2.64% 0.37% 4.26% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 34.53 27.27 23.63 21.67 41.16 8.55 33.61 0.45%
EPS 7.39 4.20 2.50 2.34 4.23 0.55 6.36 2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.78 1.42 1.6376 1.601 1.5038 1.4945 2.85%
Adjusted Per Share Value based on latest NOSH - 82,435
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 17.44 13.81 10.88 7.93 11.02 2.28 8.95 11.75%
EPS 3.73 2.13 1.15 0.86 1.13 0.15 1.69 14.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8941 0.9014 0.6537 0.5994 0.4286 0.4007 0.398 14.43%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.90 1.24 1.61 2.69 1.19 1.35 1.19 -
P/RPS 5.50 4.55 6.81 12.41 2.89 15.79 3.54 7.61%
P/EPS 25.71 29.52 64.40 114.96 28.13 245.45 18.71 5.43%
EY 3.89 3.39 1.55 0.87 3.55 0.41 5.34 -5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.70 1.13 1.64 0.74 0.90 0.80 4.96%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 06/02/07 20/03/06 25/02/05 25/02/04 27/02/03 26/02/02 21/02/01 -
Price 2.18 1.20 1.49 1.84 1.07 1.44 1.04 -
P/RPS 6.31 4.40 6.31 8.49 2.60 16.84 3.09 12.63%
P/EPS 29.50 28.57 59.60 78.63 25.30 261.82 16.35 10.33%
EY 3.39 3.50 1.68 1.27 3.95 0.38 6.12 -9.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.67 1.05 1.12 0.67 0.96 0.70 9.84%

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