[HUNZPTY] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 2.73%
YoY- 3.68%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 164,575 99,007 135,768 103,733 112,943 33,357 66,885 16.18%
PBT 51,408 31,203 34,374 23,406 20,968 7,657 17,081 20.14%
Tax -14,312 -9,855 -16,683 -11,250 -10,286 -3,049 -7,607 11.10%
NP 37,096 21,348 17,691 12,156 10,682 4,608 9,474 25.53%
-
NP to SH 32,224 16,581 17,691 12,156 11,724 4,608 9,474 22.62%
-
Tax Rate 27.84% 31.58% 48.53% 48.06% 49.06% 39.82% 44.53% -
Total Cost 127,479 77,659 118,077 91,577 102,261 28,749 57,411 14.21%
-
Net Worth 208,033 181,889 149,025 89,434 60,230 91,593 90,487 14.87%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 14,238 7,944 - 5,001 48 3,396 - -
Div Payout % 44.19% 47.91% - 41.14% 0.41% 73.71% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 208,033 181,889 149,025 89,434 60,230 91,593 90,487 14.87%
NOSH 113,679 112,974 104,213 66,687 60,230 59,872 59,937 11.25%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 22.54% 21.56% 13.03% 11.72% 9.46% 13.81% 14.16% -
ROE 15.49% 9.12% 11.87% 13.59% 19.47% 5.03% 10.47% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 144.77 87.64 130.28 155.55 187.52 55.71 111.59 4.43%
EPS 28.35 14.68 16.98 18.23 19.47 7.70 15.81 10.21%
DPS 12.50 7.03 0.00 7.50 0.08 5.67 0.00 -
NAPS 1.83 1.61 1.43 1.3411 1.00 1.5298 1.5097 3.25%
Adjusted Per Share Value based on latest NOSH - 66,687
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 73.08 43.96 60.29 46.06 50.15 14.81 29.70 16.18%
EPS 14.31 7.36 7.86 5.40 5.21 2.05 4.21 22.60%
DPS 6.32 3.53 0.00 2.22 0.02 1.51 0.00 -
NAPS 0.9238 0.8077 0.6617 0.3971 0.2674 0.4067 0.4018 14.87%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.19 1.16 1.47 1.70 1.12 1.41 1.00 -
P/RPS 1.51 1.32 1.13 1.09 0.60 2.53 0.90 9.00%
P/EPS 7.73 7.90 8.66 9.33 5.75 18.32 6.33 3.38%
EY 12.94 12.65 11.55 10.72 17.38 5.46 15.81 -3.28%
DY 5.71 6.06 0.00 4.41 0.07 4.02 0.00 -
P/NAPS 1.20 0.72 1.03 1.27 1.12 0.92 0.66 10.47%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 07/05/07 08/06/06 24/05/05 20/05/04 28/05/03 28/05/02 24/05/01 -
Price 3.10 1.15 1.35 1.45 1.35 1.79 0.96 -
P/RPS 2.14 1.31 1.04 0.93 0.72 3.21 0.86 16.40%
P/EPS 10.94 7.84 7.95 7.95 6.94 23.26 6.07 10.31%
EY 9.14 12.76 12.57 12.57 14.42 4.30 16.47 -9.34%
DY 4.03 6.11 0.00 5.17 0.06 3.17 0.00 -
P/NAPS 1.69 0.71 0.94 1.08 1.35 1.17 0.64 17.55%

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