[HUNZPTY] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 9.64%
YoY- 45.53%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 258,293 164,575 99,007 135,768 103,733 112,943 33,357 40.61%
PBT 75,350 51,408 31,203 34,374 23,406 20,968 7,657 46.33%
Tax -19,800 -14,312 -9,855 -16,683 -11,250 -10,286 -3,049 36.55%
NP 55,550 37,096 21,348 17,691 12,156 10,682 4,608 51.36%
-
NP to SH 54,242 32,224 16,581 17,691 12,156 11,724 4,608 50.76%
-
Tax Rate 26.28% 27.84% 31.58% 48.53% 48.06% 49.06% 39.82% -
Total Cost 202,743 127,479 77,659 118,077 91,577 102,261 28,749 38.43%
-
Net Worth 303,296 208,033 181,889 149,025 89,434 60,230 91,593 22.06%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 14,400 14,238 7,944 - 5,001 48 3,396 27.19%
Div Payout % 26.55% 44.19% 47.91% - 41.14% 0.41% 73.71% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 303,296 208,033 181,889 149,025 89,434 60,230 91,593 22.06%
NOSH 151,648 113,679 112,974 104,213 66,687 60,230 59,872 16.73%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 21.51% 22.54% 21.56% 13.03% 11.72% 9.46% 13.81% -
ROE 17.88% 15.49% 9.12% 11.87% 13.59% 19.47% 5.03% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 170.32 144.77 87.64 130.28 155.55 187.52 55.71 20.45%
EPS 35.77 28.35 14.68 16.98 18.23 19.47 7.70 29.14%
DPS 9.50 12.50 7.03 0.00 7.50 0.08 5.67 8.97%
NAPS 2.00 1.83 1.61 1.43 1.3411 1.00 1.5298 4.56%
Adjusted Per Share Value based on latest NOSH - 104,213
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 114.69 73.08 43.96 60.29 46.06 50.15 14.81 40.61%
EPS 24.09 14.31 7.36 7.86 5.40 5.21 2.05 50.72%
DPS 6.39 6.32 3.53 0.00 2.22 0.02 1.51 27.15%
NAPS 1.3468 0.9238 0.8077 0.6617 0.3971 0.2674 0.4067 22.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.14 2.19 1.16 1.47 1.70 1.12 1.41 -
P/RPS 1.26 1.51 1.32 1.13 1.09 0.60 2.53 -10.95%
P/EPS 5.98 7.73 7.90 8.66 9.33 5.75 18.32 -17.00%
EY 16.71 12.94 12.65 11.55 10.72 17.38 5.46 20.47%
DY 4.44 5.71 6.06 0.00 4.41 0.07 4.02 1.66%
P/NAPS 1.07 1.20 0.72 1.03 1.27 1.12 0.92 2.54%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 07/05/07 08/06/06 24/05/05 20/05/04 28/05/03 28/05/02 -
Price 1.84 3.10 1.15 1.35 1.45 1.35 1.79 -
P/RPS 1.08 2.14 1.31 1.04 0.93 0.72 3.21 -16.58%
P/EPS 5.14 10.94 7.84 7.95 7.95 6.94 23.26 -22.22%
EY 19.44 9.14 12.76 12.57 12.57 14.42 4.30 28.55%
DY 5.16 4.03 6.11 0.00 5.17 0.06 3.17 8.45%
P/NAPS 0.92 1.69 0.71 0.94 1.08 1.35 1.17 -3.92%

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