[HUNZPTY] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -23.39%
YoY- -38.44%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 159,761 260,020 157,975 157,305 248,894 135,158 110,526 6.32%
PBT 46,052 86,802 56,782 45,514 73,362 43,202 35,419 4.47%
Tax -12,503 -16,769 -15,194 -13,192 -19,080 -12,327 -12,576 -0.09%
NP 33,549 70,033 41,588 32,322 54,282 30,875 22,843 6.61%
-
NP to SH 33,369 70,288 41,014 32,159 52,244 26,347 18,506 10.31%
-
Tax Rate 27.15% 19.32% 26.76% 28.98% 26.01% 28.53% 35.51% -
Total Cost 126,212 189,987 116,387 124,983 194,612 104,283 87,683 6.25%
-
Net Worth 445,307 446,468 343,719 306,877 284,021 201,358 203,004 13.98%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 15,242 14,501 8,167 13,709 14,473 8,554 7,944 11.46%
Div Payout % 45.68% 20.63% 19.91% 42.63% 27.70% 32.47% 42.93% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 445,307 446,468 343,719 306,877 284,021 201,358 203,004 13.98%
NOSH 183,253 188,383 145,643 144,753 136,548 113,761 114,047 8.22%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 21.00% 26.93% 26.33% 20.55% 21.81% 22.84% 20.67% -
ROE 7.49% 15.74% 11.93% 10.48% 18.39% 13.08% 9.12% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 87.18 138.03 108.47 108.67 182.28 118.81 96.91 -1.74%
EPS 18.21 37.31 28.16 22.22 38.26 23.16 16.23 1.93%
DPS 8.32 7.70 5.60 9.47 10.60 7.50 6.97 2.99%
NAPS 2.43 2.37 2.36 2.12 2.08 1.77 1.78 5.32%
Adjusted Per Share Value based on latest NOSH - 144,753
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 70.94 115.46 70.15 69.85 110.52 60.02 49.08 6.32%
EPS 14.82 31.21 18.21 14.28 23.20 11.70 8.22 10.31%
DPS 6.77 6.44 3.63 6.09 6.43 3.80 3.53 11.45%
NAPS 1.9774 1.9825 1.5263 1.3627 1.2612 0.8941 0.9014 13.98%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.43 1.66 1.52 1.27 2.71 1.90 1.24 -
P/RPS 1.64 1.20 1.40 1.17 1.49 1.60 1.28 4.21%
P/EPS 7.85 4.45 5.40 5.72 7.08 8.20 7.64 0.45%
EY 12.73 22.48 18.53 17.49 14.12 12.19 13.09 -0.46%
DY 5.82 4.64 3.68 7.46 3.91 3.95 5.62 0.58%
P/NAPS 0.59 0.70 0.64 0.60 1.30 1.07 0.70 -2.80%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 16/02/11 02/02/10 25/02/09 20/02/08 06/02/07 20/03/06 -
Price 1.57 1.66 1.28 1.27 2.51 2.18 1.20 -
P/RPS 1.80 1.20 1.18 1.17 1.38 1.83 1.24 6.40%
P/EPS 8.62 4.45 4.55 5.72 6.56 9.41 7.40 2.57%
EY 11.60 22.48 22.00 17.49 15.24 10.62 13.52 -2.51%
DY 5.30 4.64 4.38 7.46 4.22 3.44 5.81 -1.51%
P/NAPS 0.65 0.70 0.54 0.60 1.21 1.23 0.67 -0.50%

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