[HUNZPTY] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 7.83%
YoY- 36.36%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 248,894 135,158 110,526 130,676 116,927 86,242 32,803 40.15%
PBT 73,362 43,202 35,419 31,319 23,350 19,572 6,502 49.73%
Tax -19,080 -12,327 -12,576 -15,184 -11,517 -9,308 -2,348 41.76%
NP 54,282 30,875 22,843 16,135 11,833 10,264 4,154 53.44%
-
NP to SH 52,244 26,347 18,506 16,135 11,833 11,306 4,154 52.46%
-
Tax Rate 26.01% 28.53% 35.51% 48.48% 49.32% 47.56% 36.11% -
Total Cost 194,612 104,283 87,683 114,541 105,094 75,978 28,649 37.59%
-
Net Worth 284,021 201,358 203,004 147,225 134,997 96,514 90,227 21.04%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 14,473 8,554 7,944 5,001 48 - 3,396 27.31%
Div Payout % 27.70% 32.47% 42.93% 31.00% 0.41% - 81.77% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 284,021 201,358 203,004 147,225 134,997 96,514 90,227 21.04%
NOSH 136,548 113,761 114,047 103,680 82,435 60,283 59,999 14.68%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 21.81% 22.84% 20.67% 12.35% 10.12% 11.90% 12.66% -
ROE 18.39% 13.08% 9.12% 10.96% 8.77% 11.71% 4.60% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 182.28 118.81 96.91 126.04 141.84 143.06 54.67 22.21%
EPS 38.26 23.16 16.23 15.56 14.35 18.75 6.92 32.95%
DPS 10.60 7.50 6.97 4.82 0.06 0.00 5.66 11.01%
NAPS 2.08 1.77 1.78 1.42 1.6376 1.601 1.5038 5.55%
Adjusted Per Share Value based on latest NOSH - 103,680
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 110.52 60.02 49.08 58.03 51.92 38.30 14.57 40.15%
EPS 23.20 11.70 8.22 7.16 5.25 5.02 1.84 52.53%
DPS 6.43 3.80 3.53 2.22 0.02 0.00 1.51 27.29%
NAPS 1.2612 0.8941 0.9014 0.6537 0.5994 0.4286 0.4007 21.04%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.71 1.90 1.24 1.61 2.69 1.19 1.35 -
P/RPS 1.49 1.60 1.28 1.28 1.90 0.83 2.47 -8.07%
P/EPS 7.08 8.20 7.64 10.35 18.74 6.35 19.50 -15.53%
EY 14.12 12.19 13.09 9.67 5.34 15.76 5.13 18.37%
DY 3.91 3.95 5.62 3.00 0.02 0.00 4.19 -1.14%
P/NAPS 1.30 1.07 0.70 1.13 1.64 0.74 0.90 6.31%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 06/02/07 20/03/06 25/02/05 25/02/04 27/02/03 26/02/02 -
Price 2.51 2.18 1.20 1.49 1.84 1.07 1.44 -
P/RPS 1.38 1.83 1.24 1.18 1.30 0.75 2.63 -10.18%
P/EPS 6.56 9.41 7.40 9.57 12.82 5.71 20.80 -17.48%
EY 15.24 10.62 13.52 10.44 7.80 17.53 4.81 21.18%
DY 4.22 3.44 5.81 3.24 0.03 0.00 3.93 1.19%
P/NAPS 1.21 1.23 0.67 1.05 1.12 0.67 0.96 3.93%

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