[HUNZPTY] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -8.49%
YoY- -52.53%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 159,962 118,679 128,027 159,761 260,020 157,975 157,305 0.27%
PBT 73,200 175,958 111,840 46,052 86,802 56,782 45,514 8.23%
Tax -20,814 -4,818 -10,459 -12,503 -16,769 -15,194 -13,192 7.89%
NP 52,386 171,140 101,381 33,549 70,033 41,588 32,322 8.37%
-
NP to SH 42,708 163,221 98,923 33,369 70,288 41,014 32,159 4.83%
-
Tax Rate 28.43% 2.74% 9.35% 27.15% 19.32% 26.76% 28.98% -
Total Cost 107,576 -52,461 26,646 126,212 189,987 116,387 124,983 -2.46%
-
Net Worth 797,176 675,653 544,919 445,307 446,468 343,719 306,877 17.23%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 21,041 20,317 15,242 14,501 8,167 13,709 -
Div Payout % - 12.89% 20.54% 45.68% 20.63% 19.91% 42.63% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 797,176 675,653 544,919 445,307 446,468 343,719 306,877 17.23%
NOSH 227,764 209,180 181,639 183,253 188,383 145,643 144,753 7.84%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 32.75% 144.20% 79.19% 21.00% 26.93% 26.33% 20.55% -
ROE 5.36% 24.16% 18.15% 7.49% 15.74% 11.93% 10.48% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 70.23 56.74 70.48 87.18 138.03 108.47 108.67 -7.01%
EPS 18.75 78.03 54.46 18.21 37.31 28.16 22.22 -2.78%
DPS 0.00 10.06 11.20 8.32 7.70 5.60 9.47 -
NAPS 3.50 3.23 3.00 2.43 2.37 2.36 2.12 8.71%
Adjusted Per Share Value based on latest NOSH - 183,253
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 71.03 52.70 56.85 70.94 115.46 70.15 69.85 0.27%
EPS 18.96 72.48 43.93 14.82 31.21 18.21 14.28 4.83%
DPS 0.00 9.34 9.02 6.77 6.44 3.63 6.09 -
NAPS 3.5398 3.0002 2.4197 1.9774 1.9825 1.5263 1.3627 17.23%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.87 2.10 1.51 1.43 1.66 1.52 1.27 -
P/RPS 2.66 3.70 2.14 1.64 1.20 1.40 1.17 14.66%
P/EPS 9.97 2.69 2.77 7.85 4.45 5.40 5.72 9.69%
EY 10.03 37.16 36.07 12.73 22.48 18.53 17.49 -8.84%
DY 0.00 4.79 7.42 5.82 4.64 3.68 7.46 -
P/NAPS 0.53 0.65 0.50 0.59 0.70 0.64 0.60 -2.04%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 24/02/14 26/02/13 22/02/12 16/02/11 02/02/10 25/02/09 -
Price 1.86 2.00 1.50 1.57 1.66 1.28 1.27 -
P/RPS 2.65 3.53 2.13 1.80 1.20 1.18 1.17 14.59%
P/EPS 9.92 2.56 2.75 8.62 4.45 4.55 5.72 9.60%
EY 10.08 39.01 36.31 11.60 22.48 22.00 17.49 -8.77%
DY 0.00 5.03 7.47 5.30 4.64 4.38 7.46 -
P/NAPS 0.53 0.62 0.50 0.65 0.70 0.54 0.60 -2.04%

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