[HUNZPTY] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 14.92%
YoY- 39.38%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 123,282 202,758 218,108 126,982 103,919 124,042 123,879 -0.08%
PBT 48,990 58,338 64,183 38,607 31,541 29,635 25,789 11.27%
Tax -13,284 -16,352 -17,166 -10,910 -12,390 -14,672 -12,826 0.58%
NP 35,706 41,986 47,017 27,697 19,151 14,963 12,963 18.37%
-
NP to SH 34,768 41,976 44,074 22,730 16,308 14,963 14,005 16.34%
-
Tax Rate 27.12% 28.03% 26.75% 28.26% 39.28% 49.51% 49.73% -
Total Cost 87,576 160,772 171,091 99,285 84,768 109,079 110,916 -3.85%
-
Net Worth 335,853 311,408 267,810 198,763 178,690 154,583 99,259 22.50%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 8,167 13,709 14,473 8,554 7,944 5,001 48 135.21%
Div Payout % 23.49% 32.66% 32.84% 37.64% 48.72% 33.43% 0.34% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 335,853 311,408 267,810 198,763 178,690 154,583 99,259 22.50%
NOSH 144,143 145,518 135,257 113,579 114,545 106,609 59,924 15.73%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 28.96% 20.71% 21.56% 21.81% 18.43% 12.06% 10.46% -
ROE 10.35% 13.48% 16.46% 11.44% 9.13% 9.68% 14.11% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 85.53 139.34 161.25 111.80 90.72 116.35 206.72 -13.66%
EPS 24.12 28.85 32.59 20.01 14.24 14.04 23.37 0.52%
DPS 5.60 9.42 10.70 7.50 6.94 4.69 0.08 102.87%
NAPS 2.33 2.14 1.98 1.75 1.56 1.45 1.6564 5.84%
Adjusted Per Share Value based on latest NOSH - 113,579
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 54.74 90.03 96.85 56.39 46.14 55.08 55.01 -0.08%
EPS 15.44 18.64 19.57 10.09 7.24 6.64 6.22 16.34%
DPS 3.63 6.09 6.43 3.80 3.53 2.22 0.02 137.75%
NAPS 1.4913 1.3828 1.1892 0.8826 0.7935 0.6864 0.4408 22.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.47 1.40 2.66 1.55 1.28 1.51 1.73 -
P/RPS 1.72 1.00 1.65 1.39 1.41 1.30 0.84 12.67%
P/EPS 6.09 4.85 8.16 7.75 8.99 10.76 7.40 -3.19%
EY 16.41 20.60 12.25 12.91 11.12 9.29 13.51 3.29%
DY 3.81 6.73 4.02 4.84 5.42 3.11 0.05 105.76%
P/NAPS 0.63 0.65 1.34 0.89 0.82 1.04 1.04 -8.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 26/11/08 13/11/07 21/11/06 21/11/05 26/11/04 21/11/03 -
Price 1.41 1.29 2.69 1.72 1.25 1.58 2.50 -
P/RPS 1.65 0.93 1.67 1.54 1.38 1.36 1.21 5.30%
P/EPS 5.85 4.47 8.26 8.59 8.78 11.26 10.70 -9.56%
EY 17.11 22.36 12.11 11.64 11.39 8.88 9.35 10.58%
DY 3.97 7.30 3.98 4.36 5.55 2.97 0.03 125.57%
P/NAPS 0.61 0.60 1.36 0.98 0.80 1.09 1.51 -14.00%

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