[HUNZPTY] YoY TTM Result on 30-Jun-2012 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 187.4%
YoY- 59.65%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 187,387 132,850 112,106 124,354 233,945 248,191 91,384 12.70%
PBT 50,427 68,306 176,897 114,074 78,288 69,474 39,125 4.31%
Tax -13,960 -21,198 -3,389 -11,532 -14,932 -18,279 -10,857 4.27%
NP 36,467 47,108 173,508 102,542 63,356 51,195 28,268 4.33%
-
NP to SH 24,238 40,050 166,034 101,671 63,682 51,277 27,686 -2.19%
-
Tax Rate 27.68% 31.03% 1.92% 10.11% 19.07% 26.31% 27.75% -
Total Cost 150,920 85,742 -61,402 21,812 170,589 196,996 63,116 15.63%
-
Net Worth 771,001 777,837 696,664 542,296 459,259 375,440 326,707 15.37%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 10,882 10,159 10,156 15,242 14,501 8,167 -
Div Payout % - 27.17% 6.12% 9.99% 23.94% 28.28% 29.50% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 771,001 777,837 696,664 542,296 459,259 375,440 326,707 15.37%
NOSH 220,917 229,450 181,423 181,370 188,221 187,720 145,851 7.16%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 19.46% 35.46% 154.77% 82.46% 27.08% 20.63% 30.93% -
ROE 3.14% 5.15% 23.83% 18.75% 13.87% 13.66% 8.47% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 84.82 57.90 61.79 68.56 124.29 132.21 62.66 5.17%
EPS 10.97 17.45 91.52 56.06 33.83 27.32 18.98 -8.72%
DPS 0.00 4.74 5.60 5.60 8.10 7.73 5.60 -
NAPS 3.49 3.39 3.84 2.99 2.44 2.00 2.24 7.66%
Adjusted Per Share Value based on latest NOSH - 181,370
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 83.21 58.99 49.78 55.22 103.88 110.21 40.58 12.70%
EPS 10.76 17.78 73.73 45.15 28.28 22.77 12.29 -2.19%
DPS 0.00 4.83 4.51 4.51 6.77 6.44 3.63 -
NAPS 3.4236 3.454 3.0935 2.408 2.0393 1.6671 1.4507 15.37%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.34 1.95 2.07 1.47 1.59 1.29 1.45 -
P/RPS 2.76 3.37 3.35 2.14 1.28 0.98 2.31 3.00%
P/EPS 21.33 11.17 2.26 2.62 4.70 4.72 7.64 18.65%
EY 4.69 8.95 44.21 38.13 21.28 21.17 13.09 -15.71%
DY 0.00 2.43 2.71 3.81 5.09 5.99 3.86 -
P/NAPS 0.67 0.58 0.54 0.49 0.65 0.65 0.65 0.50%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 28/08/13 30/08/12 25/08/11 17/08/10 24/08/09 -
Price 2.68 1.97 2.01 1.54 1.49 1.40 1.43 -
P/RPS 3.16 3.40 3.25 2.25 1.20 1.06 2.28 5.58%
P/EPS 24.43 11.29 2.20 2.75 4.40 5.13 7.53 21.66%
EY 4.09 8.86 45.53 36.40 22.71 19.51 13.27 -17.80%
DY 0.00 2.41 2.79 3.64 5.44 5.52 3.92 -
P/NAPS 0.77 0.58 0.52 0.52 0.61 0.70 0.64 3.12%

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