[HUNZPTY] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
06-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 15.91%
YoY- 42.37%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 157,975 157,305 248,894 135,158 110,526 130,676 116,927 5.13%
PBT 56,782 45,514 73,362 43,202 35,419 31,319 23,350 15.94%
Tax -15,194 -13,192 -19,080 -12,327 -12,576 -15,184 -11,517 4.72%
NP 41,588 32,322 54,282 30,875 22,843 16,135 11,833 23.28%
-
NP to SH 41,014 32,159 52,244 26,347 18,506 16,135 11,833 22.99%
-
Tax Rate 26.76% 28.98% 26.01% 28.53% 35.51% 48.48% 49.32% -
Total Cost 116,387 124,983 194,612 104,283 87,683 114,541 105,094 1.71%
-
Net Worth 343,719 306,877 284,021 201,358 203,004 147,225 134,997 16.83%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 8,167 13,709 14,473 8,554 7,944 5,001 48 135.21%
Div Payout % 19.91% 42.63% 27.70% 32.47% 42.93% 31.00% 0.41% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 343,719 306,877 284,021 201,358 203,004 147,225 134,997 16.83%
NOSH 145,643 144,753 136,548 113,761 114,047 103,680 82,435 9.94%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 26.33% 20.55% 21.81% 22.84% 20.67% 12.35% 10.12% -
ROE 11.93% 10.48% 18.39% 13.08% 9.12% 10.96% 8.77% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 108.47 108.67 182.28 118.81 96.91 126.04 141.84 -4.36%
EPS 28.16 22.22 38.26 23.16 16.23 15.56 14.35 11.87%
DPS 5.60 9.47 10.60 7.50 6.97 4.82 0.06 112.83%
NAPS 2.36 2.12 2.08 1.77 1.78 1.42 1.6376 6.27%
Adjusted Per Share Value based on latest NOSH - 113,761
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 70.15 69.85 110.52 60.02 49.08 58.03 51.92 5.13%
EPS 18.21 14.28 23.20 11.70 8.22 7.16 5.25 23.01%
DPS 3.63 6.09 6.43 3.80 3.53 2.22 0.02 137.75%
NAPS 1.5263 1.3627 1.2612 0.8941 0.9014 0.6537 0.5994 16.84%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.52 1.27 2.71 1.90 1.24 1.61 2.69 -
P/RPS 1.40 1.17 1.49 1.60 1.28 1.28 1.90 -4.95%
P/EPS 5.40 5.72 7.08 8.20 7.64 10.35 18.74 -18.71%
EY 18.53 17.49 14.12 12.19 13.09 9.67 5.34 23.01%
DY 3.68 7.46 3.91 3.95 5.62 3.00 0.02 138.30%
P/NAPS 0.64 0.60 1.30 1.07 0.70 1.13 1.64 -14.50%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 02/02/10 25/02/09 20/02/08 06/02/07 20/03/06 25/02/05 25/02/04 -
Price 1.28 1.27 2.51 2.18 1.20 1.49 1.84 -
P/RPS 1.18 1.17 1.38 1.83 1.24 1.18 1.30 -1.59%
P/EPS 4.55 5.72 6.56 9.41 7.40 9.57 12.82 -15.84%
EY 22.00 17.49 15.24 10.62 13.52 10.44 7.80 18.84%
DY 4.38 7.46 4.22 3.44 5.81 3.24 0.03 129.29%
P/NAPS 0.54 0.60 1.21 1.23 0.67 1.05 1.12 -11.43%

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