[HUNZPTY] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 13.48%
YoY- 14.69%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 157,305 248,894 135,158 110,526 130,676 116,927 86,242 10.52%
PBT 45,514 73,362 43,202 35,419 31,319 23,350 19,572 15.08%
Tax -13,192 -19,080 -12,327 -12,576 -15,184 -11,517 -9,308 5.97%
NP 32,322 54,282 30,875 22,843 16,135 11,833 10,264 21.04%
-
NP to SH 32,159 52,244 26,347 18,506 16,135 11,833 11,306 19.01%
-
Tax Rate 28.98% 26.01% 28.53% 35.51% 48.48% 49.32% 47.56% -
Total Cost 124,983 194,612 104,283 87,683 114,541 105,094 75,978 8.64%
-
Net Worth 306,877 284,021 201,358 203,004 147,225 134,997 96,514 21.24%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 13,709 14,473 8,554 7,944 5,001 48 - -
Div Payout % 42.63% 27.70% 32.47% 42.93% 31.00% 0.41% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 306,877 284,021 201,358 203,004 147,225 134,997 96,514 21.24%
NOSH 144,753 136,548 113,761 114,047 103,680 82,435 60,283 15.70%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 20.55% 21.81% 22.84% 20.67% 12.35% 10.12% 11.90% -
ROE 10.48% 18.39% 13.08% 9.12% 10.96% 8.77% 11.71% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 108.67 182.28 118.81 96.91 126.04 141.84 143.06 -4.47%
EPS 22.22 38.26 23.16 16.23 15.56 14.35 18.75 2.86%
DPS 9.47 10.60 7.50 6.97 4.82 0.06 0.00 -
NAPS 2.12 2.08 1.77 1.78 1.42 1.6376 1.601 4.78%
Adjusted Per Share Value based on latest NOSH - 114,047
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 69.85 110.52 60.02 49.08 58.03 51.92 38.30 10.52%
EPS 14.28 23.20 11.70 8.22 7.16 5.25 5.02 19.01%
DPS 6.09 6.43 3.80 3.53 2.22 0.02 0.00 -
NAPS 1.3627 1.2612 0.8941 0.9014 0.6537 0.5994 0.4286 21.24%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.27 2.71 1.90 1.24 1.61 2.69 1.19 -
P/RPS 1.17 1.49 1.60 1.28 1.28 1.90 0.83 5.88%
P/EPS 5.72 7.08 8.20 7.64 10.35 18.74 6.35 -1.72%
EY 17.49 14.12 12.19 13.09 9.67 5.34 15.76 1.74%
DY 7.46 3.91 3.95 5.62 3.00 0.02 0.00 -
P/NAPS 0.60 1.30 1.07 0.70 1.13 1.64 0.74 -3.43%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 20/02/08 06/02/07 20/03/06 25/02/05 25/02/04 27/02/03 -
Price 1.27 2.51 2.18 1.20 1.49 1.84 1.07 -
P/RPS 1.17 1.38 1.83 1.24 1.18 1.30 0.75 7.68%
P/EPS 5.72 6.56 9.41 7.40 9.57 12.82 5.71 0.02%
EY 17.49 15.24 10.62 13.52 10.44 7.80 17.53 -0.03%
DY 7.46 4.22 3.44 5.81 3.24 0.03 0.00 -
P/NAPS 0.60 1.21 1.23 0.67 1.05 1.12 0.67 -1.82%

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