[HUNZPTY] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 12.31%
YoY- 93.9%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 255,608 123,282 202,758 218,108 126,982 103,919 124,042 12.80%
PBT 91,032 48,990 58,338 64,183 38,607 31,541 29,635 20.55%
Tax -18,023 -13,284 -16,352 -17,166 -10,910 -12,390 -14,672 3.48%
NP 73,009 35,706 41,986 47,017 27,697 19,151 14,963 30.21%
-
NP to SH 73,272 34,768 41,976 44,074 22,730 16,308 14,963 30.29%
-
Tax Rate 19.80% 27.12% 28.03% 26.75% 28.26% 39.28% 49.51% -
Total Cost 182,599 87,576 160,772 171,091 99,285 84,768 109,079 8.96%
-
Net Worth 445,230 335,853 311,408 267,810 198,763 178,690 154,583 19.27%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 14,501 8,167 13,709 14,473 8,554 7,944 5,001 19.40%
Div Payout % 19.79% 23.49% 32.66% 32.84% 37.64% 48.72% 33.43% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 445,230 335,853 311,408 267,810 198,763 178,690 154,583 19.27%
NOSH 188,656 144,143 145,518 135,257 113,579 114,545 106,609 9.97%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 28.56% 28.96% 20.71% 21.56% 21.81% 18.43% 12.06% -
ROE 16.46% 10.35% 13.48% 16.46% 11.44% 9.13% 9.68% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 135.49 85.53 139.34 161.25 111.80 90.72 116.35 2.56%
EPS 38.84 24.12 28.85 32.59 20.01 14.24 14.04 18.47%
DPS 7.69 5.60 9.42 10.70 7.50 6.94 4.69 8.58%
NAPS 2.36 2.33 2.14 1.98 1.75 1.56 1.45 8.45%
Adjusted Per Share Value based on latest NOSH - 135,257
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 113.50 54.74 90.03 96.85 56.39 46.14 55.08 12.80%
EPS 32.54 15.44 18.64 19.57 10.09 7.24 6.64 30.31%
DPS 6.44 3.63 6.09 6.43 3.80 3.53 2.22 19.41%
NAPS 1.977 1.4913 1.3828 1.1892 0.8826 0.7935 0.6864 19.27%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.41 1.47 1.40 2.66 1.55 1.28 1.51 -
P/RPS 1.04 1.72 1.00 1.65 1.39 1.41 1.30 -3.64%
P/EPS 3.63 6.09 4.85 8.16 7.75 8.99 10.76 -16.55%
EY 27.55 16.41 20.60 12.25 12.91 11.12 9.29 19.85%
DY 5.45 3.81 6.73 4.02 4.84 5.42 3.11 9.79%
P/NAPS 0.60 0.63 0.65 1.34 0.89 0.82 1.04 -8.75%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/10/10 25/11/09 26/11/08 13/11/07 21/11/06 21/11/05 26/11/04 -
Price 1.51 1.41 1.29 2.69 1.72 1.25 1.58 -
P/RPS 1.11 1.65 0.93 1.67 1.54 1.38 1.36 -3.32%
P/EPS 3.89 5.85 4.47 8.26 8.59 8.78 11.26 -16.22%
EY 25.72 17.11 22.36 12.11 11.64 11.39 8.88 19.38%
DY 5.09 3.97 7.30 3.98 4.36 5.55 2.97 9.38%
P/NAPS 0.64 0.61 0.60 1.36 0.98 0.80 1.09 -8.48%

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