[HUNZPTY] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
02-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 17.96%
YoY- 27.54%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 128,027 159,761 260,020 157,975 157,305 248,894 135,158 -0.89%
PBT 111,840 46,052 86,802 56,782 45,514 73,362 43,202 17.16%
Tax -10,459 -12,503 -16,769 -15,194 -13,192 -19,080 -12,327 -2.69%
NP 101,381 33,549 70,033 41,588 32,322 54,282 30,875 21.89%
-
NP to SH 98,923 33,369 70,288 41,014 32,159 52,244 26,347 24.64%
-
Tax Rate 9.35% 27.15% 19.32% 26.76% 28.98% 26.01% 28.53% -
Total Cost 26,646 126,212 189,987 116,387 124,983 194,612 104,283 -20.32%
-
Net Worth 544,919 445,307 446,468 343,719 306,877 284,021 201,358 18.03%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 20,317 15,242 14,501 8,167 13,709 14,473 8,554 15.49%
Div Payout % 20.54% 45.68% 20.63% 19.91% 42.63% 27.70% 32.47% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 544,919 445,307 446,468 343,719 306,877 284,021 201,358 18.03%
NOSH 181,639 183,253 188,383 145,643 144,753 136,548 113,761 8.10%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 79.19% 21.00% 26.93% 26.33% 20.55% 21.81% 22.84% -
ROE 18.15% 7.49% 15.74% 11.93% 10.48% 18.39% 13.08% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 70.48 87.18 138.03 108.47 108.67 182.28 118.81 -8.32%
EPS 54.46 18.21 37.31 28.16 22.22 38.26 23.16 15.30%
DPS 11.20 8.32 7.70 5.60 9.47 10.60 7.50 6.90%
NAPS 3.00 2.43 2.37 2.36 2.12 2.08 1.77 9.18%
Adjusted Per Share Value based on latest NOSH - 145,643
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 56.85 70.94 115.46 70.15 69.85 110.52 60.02 -0.89%
EPS 43.93 14.82 31.21 18.21 14.28 23.20 11.70 24.64%
DPS 9.02 6.77 6.44 3.63 6.09 6.43 3.80 15.48%
NAPS 2.4197 1.9774 1.9825 1.5263 1.3627 1.2612 0.8941 18.03%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.51 1.43 1.66 1.52 1.27 2.71 1.90 -
P/RPS 2.14 1.64 1.20 1.40 1.17 1.49 1.60 4.96%
P/EPS 2.77 7.85 4.45 5.40 5.72 7.08 8.20 -16.53%
EY 36.07 12.73 22.48 18.53 17.49 14.12 12.19 19.79%
DY 7.42 5.82 4.64 3.68 7.46 3.91 3.95 11.06%
P/NAPS 0.50 0.59 0.70 0.64 0.60 1.30 1.07 -11.89%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 16/02/11 02/02/10 25/02/09 20/02/08 06/02/07 -
Price 1.50 1.57 1.66 1.28 1.27 2.51 2.18 -
P/RPS 2.13 1.80 1.20 1.18 1.17 1.38 1.83 2.56%
P/EPS 2.75 8.62 4.45 4.55 5.72 6.56 9.41 -18.52%
EY 36.31 11.60 22.48 22.00 17.49 15.24 10.62 22.71%
DY 7.47 5.30 4.64 4.38 7.46 4.22 3.44 13.78%
P/NAPS 0.50 0.65 0.70 0.54 0.60 1.21 1.23 -13.91%

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