[HUNZPTY] YoY Quarter Result on 31-Dec-2011 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -7.34%
YoY- -30.88%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 38,415 32,995 30,717 26,768 63,718 59,306 24,613 7.69%
PBT 7,635 12,121 7,622 9,666 13,242 17,472 9,680 -3.87%
Tax -1,745 -3,441 -778 -2,547 -3,273 -4,527 -2,617 -6.52%
NP 5,890 8,680 6,844 7,119 9,969 12,945 7,063 -2.98%
-
NP to SH 3,872 7,404 5,649 6,927 10,022 13,006 6,760 -8.86%
-
Tax Rate 22.86% 28.39% 10.21% 26.35% 24.72% 25.91% 27.04% -
Total Cost 32,525 24,315 23,873 19,649 53,749 46,361 17,550 10.82%
-
Net Worth 797,176 675,653 544,919 445,307 446,468 343,719 306,877 17.23%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 797,176 675,653 544,919 445,307 446,468 343,719 306,877 17.23%
NOSH 227,764 209,180 181,639 183,253 188,383 145,643 144,753 7.84%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 15.33% 26.31% 22.28% 26.60% 15.65% 21.83% 28.70% -
ROE 0.49% 1.10% 1.04% 1.56% 2.24% 3.78% 2.20% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 16.87 15.77 16.91 14.61 33.82 40.72 17.00 -0.12%
EPS 1.70 3.54 3.11 3.78 5.32 8.93 4.67 -15.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.23 3.00 2.43 2.37 2.36 2.12 8.71%
Adjusted Per Share Value based on latest NOSH - 183,253
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 17.06 14.65 13.64 11.89 28.29 26.33 10.93 7.69%
EPS 1.72 3.29 2.51 3.08 4.45 5.78 3.00 -8.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5398 3.0002 2.4197 1.9774 1.9825 1.5263 1.3627 17.23%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.87 2.10 1.51 1.43 1.66 1.52 1.27 -
P/RPS 11.09 13.31 8.93 9.79 4.91 3.73 7.47 6.80%
P/EPS 110.00 59.33 48.55 37.83 31.20 17.02 27.19 26.21%
EY 0.91 1.69 2.06 2.64 3.20 5.88 3.68 -20.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.50 0.59 0.70 0.64 0.60 -2.04%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 24/02/14 26/02/13 22/02/12 16/02/11 02/02/10 25/02/09 -
Price 1.86 2.00 1.50 1.57 1.66 1.28 1.27 -
P/RPS 11.03 12.68 8.87 10.75 4.91 3.14 7.47 6.70%
P/EPS 109.41 56.50 48.23 41.53 31.20 14.33 27.19 26.10%
EY 0.91 1.77 2.07 2.41 3.20 6.98 3.68 -20.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.50 0.65 0.70 0.54 0.60 -2.04%

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