[HUNZPTY] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -5.94%
YoY- -18.45%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 40,749 38,415 32,995 30,717 26,768 63,718 59,306 -6.06%
PBT 7,797 7,635 12,121 7,622 9,666 13,242 17,472 -12.57%
Tax -2,293 -1,745 -3,441 -778 -2,547 -3,273 -4,527 -10.71%
NP 5,504 5,890 8,680 6,844 7,119 9,969 12,945 -13.27%
-
NP to SH 3,896 3,872 7,404 5,649 6,927 10,022 13,006 -18.19%
-
Tax Rate 29.41% 22.86% 28.39% 10.21% 26.35% 24.72% 25.91% -
Total Cost 35,245 32,525 24,315 23,873 19,649 53,749 46,361 -4.46%
-
Net Worth 794,964 797,176 675,653 544,919 445,307 446,468 343,719 14.99%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 794,964 797,176 675,653 544,919 445,307 446,468 343,719 14.99%
NOSH 225,202 227,764 209,180 181,639 183,253 188,383 145,643 7.53%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.51% 15.33% 26.31% 22.28% 26.60% 15.65% 21.83% -
ROE 0.49% 0.49% 1.10% 1.04% 1.56% 2.24% 3.78% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.09 16.87 15.77 16.91 14.61 33.82 40.72 -12.64%
EPS 1.73 1.70 3.54 3.11 3.78 5.32 8.93 -23.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.50 3.23 3.00 2.43 2.37 2.36 6.93%
Adjusted Per Share Value based on latest NOSH - 181,639
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.09 17.06 14.65 13.64 11.89 28.29 26.33 -6.06%
EPS 1.73 1.72 3.29 2.51 3.08 4.45 5.78 -18.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.5398 3.0002 2.4197 1.9774 1.9825 1.5263 14.99%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.83 1.87 2.10 1.51 1.43 1.66 1.52 -
P/RPS 15.64 11.09 13.31 8.93 9.79 4.91 3.73 26.97%
P/EPS 163.58 110.00 59.33 48.55 37.83 31.20 17.02 45.78%
EY 0.61 0.91 1.69 2.06 2.64 3.20 5.88 -31.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.53 0.65 0.50 0.59 0.70 0.64 3.78%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 24/02/14 26/02/13 22/02/12 16/02/11 02/02/10 -
Price 2.88 1.86 2.00 1.50 1.57 1.66 1.28 -
P/RPS 15.92 11.03 12.68 8.87 10.75 4.91 3.14 31.05%
P/EPS 166.47 109.41 56.50 48.23 41.53 31.20 14.33 50.46%
EY 0.60 0.91 1.77 2.07 2.41 3.20 6.98 -33.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.53 0.62 0.50 0.65 0.70 0.54 7.20%

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