[HUNZPTY] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 14.98%
YoY- 74.1%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 126,982 103,919 124,042 123,879 66,557 47,826 39,116 21.67%
PBT 38,607 31,541 29,635 25,789 14,265 12,601 8,883 27.73%
Tax -10,910 -12,390 -14,672 -12,826 -6,221 -4,963 -4,182 17.32%
NP 27,697 19,151 14,963 12,963 8,044 7,638 4,701 34.37%
-
NP to SH 22,730 16,308 14,963 14,005 8,044 7,638 4,701 30.02%
-
Tax Rate 28.26% 39.28% 49.51% 49.73% 43.61% 39.39% 47.08% -
Total Cost 99,285 84,768 109,079 110,916 58,513 40,188 34,415 19.30%
-
Net Worth 198,763 178,690 154,583 99,259 97,824 90,168 85,943 14.98%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 8,554 7,944 5,001 48 - 3,396 3,352 16.89%
Div Payout % 37.64% 48.72% 33.43% 0.34% - 44.47% 71.31% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 198,763 178,690 154,583 99,259 97,824 90,168 85,943 14.98%
NOSH 113,579 114,545 106,609 59,924 60,311 60,172 60,037 11.20%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 21.81% 18.43% 12.06% 10.46% 12.09% 15.97% 12.02% -
ROE 11.44% 9.13% 9.68% 14.11% 8.22% 8.47% 5.47% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 111.80 90.72 116.35 206.72 110.36 79.48 65.15 9.41%
EPS 20.01 14.24 14.04 23.37 13.34 12.69 7.83 16.91%
DPS 7.50 6.94 4.69 0.08 0.00 5.64 5.58 5.04%
NAPS 1.75 1.56 1.45 1.6564 1.622 1.4985 1.4315 3.40%
Adjusted Per Share Value based on latest NOSH - 59,924
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 56.39 46.14 55.08 55.01 29.55 21.24 17.37 21.67%
EPS 10.09 7.24 6.64 6.22 3.57 3.39 2.09 29.98%
DPS 3.80 3.53 2.22 0.02 0.00 1.51 1.49 16.87%
NAPS 0.8826 0.7935 0.6864 0.4408 0.4344 0.4004 0.3816 14.99%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.55 1.28 1.51 1.73 1.39 0.98 1.50 -
P/RPS 1.39 1.41 1.30 0.84 1.26 1.23 2.30 -8.04%
P/EPS 7.75 8.99 10.76 7.40 10.42 7.72 19.16 -13.99%
EY 12.91 11.12 9.29 13.51 9.60 12.95 5.22 16.28%
DY 4.84 5.42 3.11 0.05 0.00 5.76 3.72 4.48%
P/NAPS 0.89 0.82 1.04 1.04 0.86 0.65 1.05 -2.71%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 21/11/05 26/11/04 21/11/03 28/11/02 27/11/01 24/11/00 -
Price 1.72 1.25 1.58 2.50 1.20 1.37 1.46 -
P/RPS 1.54 1.38 1.36 1.21 1.09 1.72 2.24 -6.05%
P/EPS 8.59 8.78 11.26 10.70 9.00 10.79 18.65 -12.11%
EY 11.64 11.39 8.88 9.35 11.11 9.27 5.36 13.79%
DY 4.36 5.55 2.97 0.03 0.00 4.12 3.82 2.22%
P/NAPS 0.98 0.80 1.09 1.51 0.74 0.91 1.02 -0.66%

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