[HUNZPTY] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -15.51%
YoY- 4.66%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 135,158 110,526 130,676 116,927 86,242 32,803 59,269 14.72%
PBT 43,202 35,419 31,319 23,350 19,572 6,502 15,282 18.90%
Tax -12,327 -12,576 -15,184 -11,517 -9,308 -2,348 -6,767 10.50%
NP 30,875 22,843 16,135 11,833 10,264 4,154 8,515 23.93%
-
NP to SH 26,347 18,506 16,135 11,833 11,306 4,154 8,515 20.70%
-
Tax Rate 28.53% 35.51% 48.48% 49.32% 47.56% 36.11% 44.28% -
Total Cost 104,283 87,683 114,541 105,094 75,978 28,649 50,754 12.74%
-
Net Worth 201,358 203,004 147,225 134,997 96,514 90,227 89,623 14.43%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 8,554 7,944 5,001 48 - 3,396 3,352 16.89%
Div Payout % 32.47% 42.93% 31.00% 0.41% - 81.77% 39.37% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 201,358 203,004 147,225 134,997 96,514 90,227 89,623 14.43%
NOSH 113,761 114,047 103,680 82,435 60,283 59,999 59,968 11.25%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 22.84% 20.67% 12.35% 10.12% 11.90% 12.66% 14.37% -
ROE 13.08% 9.12% 10.96% 8.77% 11.71% 4.60% 9.50% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 118.81 96.91 126.04 141.84 143.06 54.67 98.83 3.11%
EPS 23.16 16.23 15.56 14.35 18.75 6.92 14.20 8.49%
DPS 7.50 6.97 4.82 0.06 0.00 5.66 5.59 5.01%
NAPS 1.77 1.78 1.42 1.6376 1.601 1.5038 1.4945 2.85%
Adjusted Per Share Value based on latest NOSH - 82,435
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 60.02 49.08 58.03 51.92 38.30 14.57 26.32 14.72%
EPS 11.70 8.22 7.16 5.25 5.02 1.84 3.78 20.71%
DPS 3.80 3.53 2.22 0.02 0.00 1.51 1.49 16.87%
NAPS 0.8941 0.9014 0.6537 0.5994 0.4286 0.4007 0.398 14.43%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.90 1.24 1.61 2.69 1.19 1.35 1.19 -
P/RPS 1.60 1.28 1.28 1.90 0.83 2.47 1.20 4.90%
P/EPS 8.20 7.64 10.35 18.74 6.35 19.50 8.38 -0.36%
EY 12.19 13.09 9.67 5.34 15.76 5.13 11.93 0.35%
DY 3.95 5.62 3.00 0.02 0.00 4.19 4.70 -2.85%
P/NAPS 1.07 0.70 1.13 1.64 0.74 0.90 0.80 4.96%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 06/02/07 20/03/06 25/02/05 25/02/04 27/02/03 26/02/02 21/02/01 -
Price 2.18 1.20 1.49 1.84 1.07 1.44 1.04 -
P/RPS 1.83 1.24 1.18 1.30 0.75 2.63 1.05 9.69%
P/EPS 9.41 7.40 9.57 12.82 5.71 20.80 7.32 4.27%
EY 10.62 13.52 10.44 7.80 17.53 4.81 13.65 -4.09%
DY 3.44 5.81 3.24 0.03 0.00 3.93 5.38 -7.17%
P/NAPS 1.23 0.67 1.05 1.12 0.67 0.96 0.70 9.84%

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