[HUNZPTY] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 8.38%
YoY- 6.84%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 218,108 126,982 103,919 124,042 123,879 66,557 47,826 28.76%
PBT 64,183 38,607 31,541 29,635 25,789 14,265 12,601 31.15%
Tax -17,166 -10,910 -12,390 -14,672 -12,826 -6,221 -4,963 22.96%
NP 47,017 27,697 19,151 14,963 12,963 8,044 7,638 35.35%
-
NP to SH 44,074 22,730 16,308 14,963 14,005 8,044 7,638 33.90%
-
Tax Rate 26.75% 28.26% 39.28% 49.51% 49.73% 43.61% 39.39% -
Total Cost 171,091 99,285 84,768 109,079 110,916 58,513 40,188 27.29%
-
Net Worth 267,810 198,763 178,690 154,583 99,259 97,824 90,168 19.88%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 14,473 8,554 7,944 5,001 48 - 3,396 27.31%
Div Payout % 32.84% 37.64% 48.72% 33.43% 0.34% - 44.47% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 267,810 198,763 178,690 154,583 99,259 97,824 90,168 19.88%
NOSH 135,257 113,579 114,545 106,609 59,924 60,311 60,172 14.44%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 21.56% 21.81% 18.43% 12.06% 10.46% 12.09% 15.97% -
ROE 16.46% 11.44% 9.13% 9.68% 14.11% 8.22% 8.47% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 161.25 111.80 90.72 116.35 206.72 110.36 79.48 12.50%
EPS 32.59 20.01 14.24 14.04 23.37 13.34 12.69 17.01%
DPS 10.70 7.50 6.94 4.69 0.08 0.00 5.64 11.25%
NAPS 1.98 1.75 1.56 1.45 1.6564 1.622 1.4985 4.75%
Adjusted Per Share Value based on latest NOSH - 106,609
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 96.85 56.39 46.14 55.08 55.01 29.55 21.24 28.75%
EPS 19.57 10.09 7.24 6.64 6.22 3.57 3.39 33.91%
DPS 6.43 3.80 3.53 2.22 0.02 0.00 1.51 27.29%
NAPS 1.1892 0.8826 0.7935 0.6864 0.4408 0.4344 0.4004 19.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 2.66 1.55 1.28 1.51 1.73 1.39 0.98 -
P/RPS 1.65 1.39 1.41 1.30 0.84 1.26 1.23 5.01%
P/EPS 8.16 7.75 8.99 10.76 7.40 10.42 7.72 0.92%
EY 12.25 12.91 11.12 9.29 13.51 9.60 12.95 -0.92%
DY 4.02 4.84 5.42 3.11 0.05 0.00 5.76 -5.81%
P/NAPS 1.34 0.89 0.82 1.04 1.04 0.86 0.65 12.80%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 13/11/07 21/11/06 21/11/05 26/11/04 21/11/03 28/11/02 27/11/01 -
Price 2.69 1.72 1.25 1.58 2.50 1.20 1.37 -
P/RPS 1.67 1.54 1.38 1.36 1.21 1.09 1.72 -0.49%
P/EPS 8.26 8.59 8.78 11.26 10.70 9.00 10.79 -4.35%
EY 12.11 11.64 11.39 8.88 9.35 11.11 9.27 4.55%
DY 3.98 4.36 5.55 2.97 0.03 0.00 4.12 -0.57%
P/NAPS 1.36 0.98 0.80 1.09 1.51 0.74 0.91 6.92%

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