[HUNZPTY] YoY Quarter Result on 31-Mar-2009 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -14.41%
YoY- -40.1%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 42,567 66,192 58,386 18,506 54,066 44,667 15,250 18.64%
PBT 17,545 15,154 14,347 8,986 13,439 11,451 3,245 32.44%
Tax -4,377 -3,959 -3,330 -2,694 -3,735 -3,015 -1,030 27.24%
NP 13,168 11,195 11,017 6,292 9,704 8,436 2,215 34.55%
-
NP to SH 13,142 11,135 11,077 5,786 9,660 7,662 1,785 39.43%
-
Tax Rate 24.95% 26.13% 23.21% 29.98% 27.79% 26.33% 31.74% -
Total Cost 29,399 54,997 47,369 12,214 44,362 36,231 13,035 14.50%
-
Net Worth 454,494 455,180 338,301 313,107 313,912 208,033 181,889 16.47%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 4,702 3,989 - 5,610 56 - -
Div Payout % - 42.23% 36.02% - 58.08% 0.74% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 454,494 455,180 338,301 313,107 313,912 208,033 181,889 16.47%
NOSH 182,527 188,091 159,576 144,289 151,648 113,679 112,974 8.31%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 30.93% 16.91% 18.87% 34.00% 17.95% 18.89% 14.52% -
ROE 2.89% 2.45% 3.27% 1.85% 3.08% 3.68% 0.98% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 23.32 35.19 36.59 12.83 35.65 39.29 13.50 9.52%
EPS 7.20 5.92 6.94 4.01 6.37 6.74 1.58 28.72%
DPS 0.00 2.50 2.50 0.00 3.70 0.05 0.00 -
NAPS 2.49 2.42 2.12 2.17 2.07 1.83 1.61 7.53%
Adjusted Per Share Value based on latest NOSH - 144,289
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.90 29.39 25.93 8.22 24.01 19.83 6.77 18.64%
EPS 5.84 4.94 4.92 2.57 4.29 3.40 0.79 39.52%
DPS 0.00 2.09 1.77 0.00 2.49 0.03 0.00 -
NAPS 2.0182 2.0212 1.5022 1.3903 1.3939 0.9238 0.8077 16.47%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.56 1.58 1.22 1.26 2.14 2.19 1.16 -
P/RPS 6.69 4.49 3.33 9.82 6.00 5.57 8.59 -4.07%
P/EPS 21.67 26.69 17.58 31.42 33.59 32.49 73.42 -18.38%
EY 4.62 3.75 5.69 3.18 2.98 3.08 1.36 22.58%
DY 0.00 1.58 2.05 0.00 1.73 0.02 0.00 -
P/NAPS 0.63 0.65 0.58 0.58 1.03 1.20 0.72 -2.19%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 19/05/11 03/05/10 20/05/09 26/05/08 07/05/07 08/06/06 -
Price 1.45 1.61 1.22 1.42 1.84 3.10 1.15 -
P/RPS 6.22 4.57 3.33 11.07 5.16 7.89 8.52 -5.10%
P/EPS 20.14 27.20 17.58 35.41 28.89 45.99 72.78 -19.25%
EY 4.97 3.68 5.69 2.82 3.46 2.17 1.37 23.93%
DY 0.00 1.55 2.05 0.00 2.01 0.02 0.00 -
P/NAPS 0.58 0.67 0.58 0.65 0.89 1.69 0.71 -3.31%

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