[HUNZPTY] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 3.7%
YoY- 154.43%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 99,007 135,768 103,733 112,943 33,357 66,885 0 -
PBT 31,203 34,374 23,406 20,968 7,657 17,081 0 -
Tax -9,855 -16,683 -11,250 -10,286 -3,049 -7,607 0 -
NP 21,348 17,691 12,156 10,682 4,608 9,474 0 -
-
NP to SH 16,581 17,691 12,156 11,724 4,608 9,474 0 -
-
Tax Rate 31.58% 48.53% 48.06% 49.06% 39.82% 44.53% - -
Total Cost 77,659 118,077 91,577 102,261 28,749 57,411 0 -
-
Net Worth 181,889 149,025 89,434 60,230 91,593 90,487 58,400 20.83%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 7,944 - 5,001 48 3,396 - - -
Div Payout % 47.91% - 41.14% 0.41% 73.71% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 181,889 149,025 89,434 60,230 91,593 90,487 58,400 20.83%
NOSH 112,974 104,213 66,687 60,230 59,872 59,937 58,400 11.61%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 21.56% 13.03% 11.72% 9.46% 13.81% 14.16% 0.00% -
ROE 9.12% 11.87% 13.59% 19.47% 5.03% 10.47% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 87.64 130.28 155.55 187.52 55.71 111.59 0.00 -
EPS 14.68 16.98 18.23 19.47 7.70 15.81 0.00 -
DPS 7.03 0.00 7.50 0.08 5.67 0.00 0.00 -
NAPS 1.61 1.43 1.3411 1.00 1.5298 1.5097 1.00 8.25%
Adjusted Per Share Value based on latest NOSH - 60,230
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 43.96 60.29 46.06 50.15 14.81 29.70 0.00 -
EPS 7.36 7.86 5.40 5.21 2.05 4.21 0.00 -
DPS 3.53 0.00 2.22 0.02 1.51 0.00 0.00 -
NAPS 0.8077 0.6617 0.3971 0.2674 0.4067 0.4018 0.2593 20.83%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.16 1.47 1.70 1.12 1.41 1.00 2.80 -
P/RPS 1.32 1.13 1.09 0.60 2.53 0.90 0.00 -
P/EPS 7.90 8.66 9.33 5.75 18.32 6.33 0.00 -
EY 12.65 11.55 10.72 17.38 5.46 15.81 0.00 -
DY 6.06 0.00 4.41 0.07 4.02 0.00 0.00 -
P/NAPS 0.72 1.03 1.27 1.12 0.92 0.66 2.80 -20.24%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 08/06/06 24/05/05 20/05/04 28/05/03 28/05/02 24/05/01 - -
Price 1.15 1.35 1.45 1.35 1.79 0.96 0.00 -
P/RPS 1.31 1.04 0.93 0.72 3.21 0.86 0.00 -
P/EPS 7.84 7.95 7.95 6.94 23.26 6.07 0.00 -
EY 12.76 12.57 12.57 14.42 4.30 16.47 0.00 -
DY 6.11 0.00 5.17 0.06 3.17 0.00 0.00 -
P/NAPS 0.71 0.94 1.08 1.35 1.17 0.64 0.00 -

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