[HUNZPTY] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -7.51%
YoY- 18.52%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 245,275 186,734 116,635 111,578 117,297 112,356 56,295 27.77%
PBT 68,341 57,501 34,806 32,929 27,022 22,598 12,322 33.01%
Tax -19,280 -15,232 -9,837 -14,423 -13,216 -11,460 -5,286 24.04%
NP 49,061 42,269 24,969 18,506 13,806 11,138 7,036 38.17%
-
NP to SH 48,424 39,244 19,779 16,363 13,806 12,180 7,036 37.87%
-
Tax Rate 28.21% 26.49% 28.26% 43.80% 48.91% 50.71% 42.90% -
Total Cost 196,214 144,465 91,666 93,072 103,491 101,218 49,259 25.87%
-
Net Worth 309,200 222,672 192,772 161,011 125,992 102,509 96,906 21.31%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 13,709 14,473 8,554 7,944 5,001 48 - -
Div Payout % 28.31% 36.88% 43.25% 48.55% 36.23% 0.40% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 309,200 222,672 192,772 161,011 125,992 102,509 96,906 21.31%
NOSH 147,238 117,195 114,066 105,928 90,407 60,133 59,915 16.15%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 20.00% 22.64% 21.41% 16.59% 11.77% 9.91% 12.50% -
ROE 15.66% 17.62% 10.26% 10.16% 10.96% 11.88% 7.26% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 166.58 159.33 102.25 105.33 129.74 186.84 93.96 10.00%
EPS 32.89 33.49 17.34 15.45 15.27 20.25 11.74 18.71%
DPS 9.31 12.35 7.50 7.50 5.53 0.08 0.00 -
NAPS 2.10 1.90 1.69 1.52 1.3936 1.7047 1.6174 4.44%
Adjusted Per Share Value based on latest NOSH - 105,928
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 108.91 82.92 51.79 49.55 52.09 49.89 25.00 27.76%
EPS 21.50 17.43 8.78 7.27 6.13 5.41 3.12 37.90%
DPS 6.09 6.43 3.80 3.53 2.22 0.02 0.00 -
NAPS 1.373 0.9888 0.856 0.715 0.5595 0.4552 0.4303 21.31%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.70 3.24 1.18 1.32 1.41 1.38 1.68 -
P/RPS 1.02 2.03 1.15 1.25 1.09 0.74 1.79 -8.93%
P/EPS 5.17 9.68 6.81 8.55 9.23 6.81 14.31 -15.59%
EY 19.35 10.34 14.69 11.70 10.83 14.68 6.99 18.47%
DY 5.48 3.81 6.36 5.68 3.92 0.06 0.00 -
P/NAPS 0.81 1.71 0.70 0.87 1.01 0.81 1.04 -4.07%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 20/08/08 17/08/07 29/08/06 26/08/05 20/08/04 27/08/03 30/08/02 -
Price 1.40 2.60 1.46 1.33 1.60 1.88 1.49 -
P/RPS 0.84 1.63 1.43 1.26 1.23 1.01 1.59 -10.08%
P/EPS 4.26 7.76 8.42 8.61 10.48 9.28 12.69 -16.61%
EY 23.49 12.88 11.88 11.61 9.54 10.77 7.88 19.94%
DY 6.65 4.75 5.14 5.64 3.46 0.04 0.00 -
P/NAPS 0.67 1.37 0.86 0.88 1.15 1.10 0.92 -5.14%

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