[HUNZPTY] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 25.58%
YoY- -17.17%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 124,078 196,711 255,608 123,282 202,758 218,108 126,982 -0.38%
PBT 113,884 49,628 91,032 48,990 58,338 64,183 38,607 19.73%
Tax -12,228 -13,229 -18,023 -13,284 -16,352 -17,166 -10,910 1.91%
NP 101,656 36,399 73,009 35,706 41,986 47,017 27,697 24.17%
-
NP to SH 100,201 36,464 73,272 34,768 41,976 44,074 22,730 28.02%
-
Tax Rate 10.74% 26.66% 19.80% 27.12% 28.03% 26.75% 28.26% -
Total Cost 22,422 160,312 182,599 87,576 160,772 171,091 99,285 -21.94%
-
Net Worth 547,979 457,905 445,230 335,853 311,408 267,810 198,763 18.39%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 20,317 15,242 14,501 8,167 13,709 14,473 8,554 15.49%
Div Payout % 20.28% 41.80% 19.79% 23.49% 32.66% 32.84% 37.64% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 547,979 457,905 445,230 335,853 311,408 267,810 198,763 18.39%
NOSH 181,450 186,900 188,656 144,143 145,518 135,257 113,579 8.11%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 81.93% 18.50% 28.56% 28.96% 20.71% 21.56% 21.81% -
ROE 18.29% 7.96% 16.46% 10.35% 13.48% 16.46% 11.44% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 68.38 105.25 135.49 85.53 139.34 161.25 111.80 -7.86%
EPS 55.22 19.51 38.84 24.12 28.85 32.59 20.01 18.41%
DPS 11.20 8.10 7.69 5.60 9.42 10.70 7.50 6.90%
NAPS 3.02 2.45 2.36 2.33 2.14 1.98 1.75 9.51%
Adjusted Per Share Value based on latest NOSH - 144,143
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 55.10 87.35 113.50 54.74 90.03 96.85 56.39 -0.38%
EPS 44.49 16.19 32.54 15.44 18.64 19.57 10.09 28.02%
DPS 9.02 6.77 6.44 3.63 6.09 6.43 3.80 15.48%
NAPS 2.4333 2.0333 1.977 1.4913 1.3828 1.1892 0.8826 18.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.50 1.45 1.41 1.47 1.40 2.66 1.55 -
P/RPS 2.19 1.38 1.04 1.72 1.00 1.65 1.39 7.86%
P/EPS 2.72 7.43 3.63 6.09 4.85 8.16 7.75 -15.99%
EY 36.81 13.46 27.55 16.41 20.60 12.25 12.91 19.06%
DY 7.47 5.59 5.45 3.81 6.73 4.02 4.84 7.49%
P/NAPS 0.50 0.59 0.60 0.63 0.65 1.34 0.89 -9.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 23/11/11 22/10/10 25/11/09 26/11/08 13/11/07 21/11/06 -
Price 1.54 1.50 1.51 1.41 1.29 2.69 1.72 -
P/RPS 2.25 1.43 1.11 1.65 0.93 1.67 1.54 6.51%
P/EPS 2.79 7.69 3.89 5.85 4.47 8.26 8.59 -17.07%
EY 35.86 13.01 25.72 17.11 22.36 12.11 11.64 20.60%
DY 7.27 5.40 5.09 3.97 7.30 3.98 4.36 8.88%
P/NAPS 0.51 0.61 0.64 0.61 0.60 1.36 0.98 -10.30%

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