[HUNZPTY] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -2.75%
YoY- 61.14%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 166,183 154,542 116,401 124,078 196,711 255,608 123,282 5.10%
PBT 43,819 77,686 171,459 113,884 49,628 91,032 48,990 -1.84%
Tax -12,001 -22,510 -2,155 -12,228 -13,229 -18,023 -13,284 -1.67%
NP 31,818 55,176 169,304 101,656 36,399 73,009 35,706 -1.90%
-
NP to SH 21,051 46,240 161,466 100,201 36,464 73,272 34,768 -8.01%
-
Tax Rate 27.39% 28.98% 1.26% 10.74% 26.66% 19.80% 27.12% -
Total Cost 134,365 99,366 -52,903 22,422 160,312 182,599 87,576 7.39%
-
Net Worth 791,264 785,502 711,227 547,979 457,905 445,230 335,853 15.34%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 21,041 20,317 15,242 14,501 8,167 -
Div Payout % - - 13.03% 20.28% 41.80% 19.79% 23.49% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 791,264 785,502 711,227 547,979 457,905 445,230 335,853 15.34%
NOSH 225,431 227,023 194,324 181,450 186,900 188,656 144,143 7.73%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 19.15% 35.70% 145.45% 81.93% 18.50% 28.56% 28.96% -
ROE 2.66% 5.89% 22.70% 18.29% 7.96% 16.46% 10.35% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 73.72 68.07 59.90 68.38 105.25 135.49 85.53 -2.44%
EPS 9.34 20.37 83.09 55.22 19.51 38.84 24.12 -14.61%
DPS 0.00 0.00 10.83 11.20 8.10 7.69 5.60 -
NAPS 3.51 3.46 3.66 3.02 2.45 2.36 2.33 7.06%
Adjusted Per Share Value based on latest NOSH - 194,324
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 73.79 68.62 51.69 55.10 87.35 113.50 54.74 5.10%
EPS 9.35 20.53 71.70 44.49 16.19 32.54 15.44 -8.01%
DPS 0.00 0.00 9.34 9.02 6.77 6.44 3.63 -
NAPS 3.5136 3.488 3.1582 2.4333 2.0333 1.977 1.4913 15.34%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.71 1.95 2.27 1.50 1.45 1.41 1.47 -
P/RPS 3.68 2.86 3.79 2.19 1.38 1.04 1.72 13.50%
P/EPS 29.02 9.57 2.73 2.72 7.43 3.63 6.09 29.70%
EY 3.45 10.45 36.60 36.81 13.46 27.55 16.41 -22.87%
DY 0.00 0.00 4.77 7.47 5.59 5.45 3.81 -
P/NAPS 0.77 0.56 0.62 0.50 0.59 0.60 0.63 3.39%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 26/11/14 29/11/13 27/11/12 23/11/11 22/10/10 25/11/09 -
Price 2.83 1.92 2.31 1.54 1.50 1.51 1.41 -
P/RPS 3.84 2.82 3.86 2.25 1.43 1.11 1.65 15.11%
P/EPS 30.31 9.43 2.78 2.79 7.69 3.89 5.85 31.52%
EY 3.30 10.61 35.97 35.86 13.01 25.72 17.11 -23.97%
DY 0.00 0.00 4.69 7.27 5.40 5.09 3.97 -
P/NAPS 0.81 0.55 0.63 0.51 0.61 0.64 0.61 4.83%

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