[HUNZPTY] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 11.66%
YoY- 17.64%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 44,667 15,250 26,769 21,677 34,871 8,170 7,616 34.27%
PBT 11,451 3,245 7,461 4,406 4,350 2,954 1,799 36.11%
Tax -3,015 -1,030 -3,751 -2,252 -2,519 -1,541 -840 23.72%
NP 8,436 2,215 3,710 2,154 1,831 1,413 959 43.65%
-
NP to SH 7,662 1,785 3,710 2,154 1,831 1,413 959 41.36%
-
Tax Rate 26.33% 31.74% 50.27% 51.11% 57.91% 52.17% 46.69% -
Total Cost 36,231 13,035 23,059 19,523 33,040 6,757 6,657 32.61%
-
Net Worth 208,033 181,889 149,025 89,434 98,175 91,593 90,487 14.87%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 56 - - 53 - - - -
Div Payout % 0.74% - - 2.48% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 208,033 181,889 149,025 89,434 98,175 91,593 90,487 14.87%
NOSH 113,679 112,974 104,213 66,687 60,230 59,872 59,937 11.25%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.89% 14.52% 13.86% 9.94% 5.25% 17.29% 12.59% -
ROE 3.68% 0.98% 2.49% 2.41% 1.87% 1.54% 1.06% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 39.29 13.50 25.69 32.51 57.90 13.65 12.71 20.68%
EPS 6.74 1.58 3.56 3.23 3.04 2.36 1.60 27.06%
DPS 0.05 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 1.83 1.61 1.43 1.3411 1.63 1.5298 1.5097 3.25%
Adjusted Per Share Value based on latest NOSH - 66,687
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 19.83 6.77 11.89 9.63 15.48 3.63 3.38 34.27%
EPS 3.40 0.79 1.65 0.96 0.81 0.63 0.43 41.12%
DPS 0.03 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.9238 0.8077 0.6617 0.3971 0.4359 0.4067 0.4018 14.87%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.19 1.16 1.47 1.70 1.12 1.41 1.00 -
P/RPS 5.57 8.59 5.72 5.23 1.93 10.33 7.87 -5.59%
P/EPS 32.49 73.42 41.29 52.63 36.84 59.75 62.50 -10.32%
EY 3.08 1.36 2.42 1.90 2.71 1.67 1.60 11.52%
DY 0.02 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 1.20 0.72 1.03 1.27 0.69 0.92 0.66 10.47%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 07/05/07 08/06/06 24/05/05 20/05/04 28/05/03 28/05/02 24/05/01 -
Price 3.10 1.15 1.35 1.45 1.35 1.79 0.96 -
P/RPS 7.89 8.52 5.26 4.46 2.33 13.12 7.56 0.71%
P/EPS 45.99 72.78 37.92 44.89 44.41 75.85 60.00 -4.33%
EY 2.17 1.37 2.64 2.23 2.25 1.32 1.67 4.45%
DY 0.02 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 1.69 0.71 0.94 1.08 0.83 1.17 0.64 17.55%

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