[HUNZPTY] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 0.11%
YoY- -50.65%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 168,517 159,962 118,679 128,027 159,761 260,020 157,975 1.08%
PBT 43,981 73,200 175,958 111,840 46,052 86,802 56,782 -4.16%
Tax -12,549 -20,814 -4,818 -10,459 -12,503 -16,769 -15,194 -3.13%
NP 31,432 52,386 171,140 101,381 33,549 70,033 41,588 -4.55%
-
NP to SH 21,075 42,708 163,221 98,923 33,369 70,288 41,014 -10.49%
-
Tax Rate 28.53% 28.43% 2.74% 9.35% 27.15% 19.32% 26.76% -
Total Cost 137,085 107,576 -52,461 26,646 126,212 189,987 116,387 2.76%
-
Net Worth 794,964 797,176 675,653 544,919 445,307 446,468 343,719 14.99%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 21,041 20,317 15,242 14,501 8,167 -
Div Payout % - - 12.89% 20.54% 45.68% 20.63% 19.91% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 794,964 797,176 675,653 544,919 445,307 446,468 343,719 14.99%
NOSH 225,202 227,764 209,180 181,639 183,253 188,383 145,643 7.53%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 18.65% 32.75% 144.20% 79.19% 21.00% 26.93% 26.33% -
ROE 2.65% 5.36% 24.16% 18.15% 7.49% 15.74% 11.93% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 74.83 70.23 56.74 70.48 87.18 138.03 108.47 -5.99%
EPS 9.36 18.75 78.03 54.46 18.21 37.31 28.16 -16.76%
DPS 0.00 0.00 10.06 11.20 8.32 7.70 5.60 -
NAPS 3.53 3.50 3.23 3.00 2.43 2.37 2.36 6.93%
Adjusted Per Share Value based on latest NOSH - 225,202
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 74.83 71.03 52.70 56.85 70.94 115.46 70.15 1.08%
EPS 9.36 18.96 72.48 43.93 14.82 31.21 18.21 -10.49%
DPS 0.00 0.00 9.34 9.02 6.77 6.44 3.63 -
NAPS 3.53 3.5398 3.0002 2.4197 1.9774 1.9825 1.5263 14.99%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.83 1.87 2.10 1.51 1.43 1.66 1.52 -
P/RPS 3.78 2.66 3.70 2.14 1.64 1.20 1.40 17.99%
P/EPS 30.24 9.97 2.69 2.77 7.85 4.45 5.40 33.24%
EY 3.31 10.03 37.16 36.07 12.73 22.48 18.53 -24.94%
DY 0.00 0.00 4.79 7.42 5.82 4.64 3.68 -
P/NAPS 0.80 0.53 0.65 0.50 0.59 0.70 0.64 3.78%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 24/02/14 26/02/13 22/02/12 16/02/11 02/02/10 -
Price 2.88 1.86 2.00 1.50 1.57 1.66 1.28 -
P/RPS 3.85 2.65 3.53 2.13 1.80 1.20 1.18 21.77%
P/EPS 30.77 9.92 2.56 2.75 8.62 4.45 4.55 37.49%
EY 3.25 10.08 39.01 36.31 11.60 22.48 22.00 -27.28%
DY 0.00 0.00 5.03 7.47 5.30 4.64 4.38 -
P/NAPS 0.82 0.53 0.62 0.50 0.65 0.70 0.54 7.20%

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