[HUNZPTY] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
02-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 2.42%
YoY- 92.4%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 30,717 26,768 63,718 59,306 24,613 70,066 39,280 -4.01%
PBT 7,622 9,666 13,242 17,472 9,680 22,504 13,325 -8.88%
Tax -778 -2,547 -3,273 -4,527 -2,617 -5,777 -3,863 -23.42%
NP 6,844 7,119 9,969 12,945 7,063 16,727 9,462 -5.25%
-
NP to SH 5,649 6,927 10,022 13,006 6,760 16,577 8,407 -6.40%
-
Tax Rate 10.21% 26.35% 24.72% 25.91% 27.04% 25.67% 28.99% -
Total Cost 23,873 19,649 53,749 46,361 17,550 53,339 29,818 -3.63%
-
Net Worth 544,919 445,307 446,468 343,719 306,877 284,021 201,358 18.03%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 544,919 445,307 446,468 343,719 306,877 284,021 201,358 18.03%
NOSH 181,639 183,253 188,383 145,643 144,753 136,548 113,761 8.10%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.28% 26.60% 15.65% 21.83% 28.70% 23.87% 24.09% -
ROE 1.04% 1.56% 2.24% 3.78% 2.20% 5.84% 4.18% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.91 14.61 33.82 40.72 17.00 51.31 34.53 -11.20%
EPS 3.11 3.78 5.32 8.93 4.67 12.14 7.39 -13.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.43 2.37 2.36 2.12 2.08 1.77 9.18%
Adjusted Per Share Value based on latest NOSH - 145,643
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.64 11.89 28.29 26.33 10.93 31.11 17.44 -4.00%
EPS 2.51 3.08 4.45 5.78 3.00 7.36 3.73 -6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4197 1.9774 1.9825 1.5263 1.3627 1.2612 0.8941 18.03%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.51 1.43 1.66 1.52 1.27 2.71 1.90 -
P/RPS 8.93 9.79 4.91 3.73 7.47 5.28 5.50 8.40%
P/EPS 48.55 37.83 31.20 17.02 27.19 22.32 25.71 11.16%
EY 2.06 2.64 3.20 5.88 3.68 4.48 3.89 -10.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.70 0.64 0.60 1.30 1.07 -11.89%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 16/02/11 02/02/10 25/02/09 20/02/08 06/02/07 -
Price 1.50 1.57 1.66 1.28 1.27 2.51 2.18 -
P/RPS 8.87 10.75 4.91 3.14 7.47 4.89 6.31 5.83%
P/EPS 48.23 41.53 31.20 14.33 27.19 20.68 29.50 8.53%
EY 2.07 2.41 3.20 6.98 3.68 4.84 3.39 -7.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.65 0.70 0.54 0.60 1.21 1.23 -13.91%

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