[HUNZPTY] YoY Quarter Result on 31-Dec-2006 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
06-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 16.2%
YoY- 75.51%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 59,306 24,613 70,066 39,280 31,104 24,497 17,863 22.11%
PBT 17,472 9,680 22,504 13,325 8,730 4,852 3,168 32.88%
Tax -4,527 -2,617 -5,777 -3,863 -2,446 -2,260 -1,748 17.16%
NP 12,945 7,063 16,727 9,462 6,284 2,592 1,420 44.48%
-
NP to SH 13,006 6,760 16,577 8,407 4,790 2,592 1,929 37.40%
-
Tax Rate 25.91% 27.04% 25.67% 28.99% 28.02% 46.58% 55.18% -
Total Cost 46,361 17,550 53,339 29,818 24,820 21,905 16,443 18.83%
-
Net Worth 343,719 306,877 284,021 201,358 203,004 147,225 134,997 16.83%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 343,719 306,877 284,021 201,358 203,004 147,225 134,997 16.83%
NOSH 145,643 144,753 136,548 113,761 114,047 103,680 82,435 9.94%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 21.83% 28.70% 23.87% 24.09% 20.20% 10.58% 7.95% -
ROE 3.78% 2.20% 5.84% 4.18% 2.36% 1.76% 1.43% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 40.72 17.00 51.31 34.53 27.27 23.63 21.67 11.07%
EPS 8.93 4.67 12.14 7.39 4.20 2.50 2.34 24.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.12 2.08 1.77 1.78 1.42 1.6376 6.27%
Adjusted Per Share Value based on latest NOSH - 113,761
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 26.33 10.93 31.11 17.44 13.81 10.88 7.93 22.11%
EPS 5.78 3.00 7.36 3.73 2.13 1.15 0.86 37.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5263 1.3627 1.2612 0.8941 0.9014 0.6537 0.5994 16.84%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.52 1.27 2.71 1.90 1.24 1.61 2.69 -
P/RPS 3.73 7.47 5.28 5.50 4.55 6.81 12.41 -18.14%
P/EPS 17.02 27.19 22.32 25.71 29.52 64.40 114.96 -27.24%
EY 5.88 3.68 4.48 3.89 3.39 1.55 0.87 37.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 1.30 1.07 0.70 1.13 1.64 -14.50%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 02/02/10 25/02/09 20/02/08 06/02/07 20/03/06 25/02/05 25/02/04 -
Price 1.28 1.27 2.51 2.18 1.20 1.49 1.84 -
P/RPS 3.14 7.47 4.89 6.31 4.40 6.31 8.49 -15.26%
P/EPS 14.33 27.19 20.68 29.50 28.57 59.60 78.63 -24.68%
EY 6.98 3.68 4.84 3.39 3.50 1.68 1.27 32.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 1.21 1.23 0.67 1.05 1.12 -11.43%

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