[HUNZPTY] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
07-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 22.31%
YoY- 94.34%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 197,855 121,745 258,293 164,575 99,007 135,768 103,733 11.35%
PBT 62,143 41,061 75,350 51,408 31,203 34,374 23,406 17.66%
Tax -15,830 -12,151 -19,800 -14,312 -9,855 -16,683 -11,250 5.85%
NP 46,313 28,910 55,550 37,096 21,348 17,691 12,156 24.96%
-
NP to SH 46,305 28,285 54,242 32,224 16,581 17,691 12,156 24.95%
-
Tax Rate 25.47% 29.59% 26.28% 27.84% 31.58% 48.53% 48.06% -
Total Cost 151,542 92,835 202,743 127,479 77,659 118,077 91,577 8.75%
-
Net Worth 338,301 313,107 303,296 208,033 181,889 149,025 89,434 24.81%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 12,157 8,098 14,400 14,238 7,944 - 5,001 15.94%
Div Payout % 26.25% 28.63% 26.55% 44.19% 47.91% - 41.14% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 338,301 313,107 303,296 208,033 181,889 149,025 89,434 24.81%
NOSH 159,576 144,289 151,648 113,679 112,974 104,213 66,687 15.64%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 23.41% 23.75% 21.51% 22.54% 21.56% 13.03% 11.72% -
ROE 13.69% 9.03% 17.88% 15.49% 9.12% 11.87% 13.59% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 123.99 84.38 170.32 144.77 87.64 130.28 155.55 -3.70%
EPS 29.02 19.60 35.77 28.35 14.68 16.98 18.23 8.05%
DPS 7.62 5.61 9.50 12.50 7.03 0.00 7.50 0.26%
NAPS 2.12 2.17 2.00 1.83 1.61 1.43 1.3411 7.92%
Adjusted Per Share Value based on latest NOSH - 113,679
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 87.86 54.06 114.69 73.08 43.96 60.29 46.06 11.35%
EPS 20.56 12.56 24.09 14.31 7.36 7.86 5.40 24.94%
DPS 5.40 3.60 6.39 6.32 3.53 0.00 2.22 15.96%
NAPS 1.5022 1.3903 1.3468 0.9238 0.8077 0.6617 0.3971 24.81%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.22 1.26 2.14 2.19 1.16 1.47 1.70 -
P/RPS 0.98 1.49 1.26 1.51 1.32 1.13 1.09 -1.75%
P/EPS 4.20 6.43 5.98 7.73 7.90 8.66 9.33 -12.45%
EY 23.78 15.56 16.71 12.94 12.65 11.55 10.72 14.19%
DY 6.24 4.45 4.44 5.71 6.06 0.00 4.41 5.95%
P/NAPS 0.58 0.58 1.07 1.20 0.72 1.03 1.27 -12.24%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 03/05/10 20/05/09 26/05/08 07/05/07 08/06/06 24/05/05 20/05/04 -
Price 1.22 1.42 1.84 3.10 1.15 1.35 1.45 -
P/RPS 0.98 1.68 1.08 2.14 1.31 1.04 0.93 0.87%
P/EPS 4.20 7.24 5.14 10.94 7.84 7.95 7.95 -10.08%
EY 23.78 13.80 19.44 9.14 12.76 12.57 12.57 11.20%
DY 6.24 3.95 5.16 4.03 6.11 0.00 5.17 3.18%
P/NAPS 0.58 0.65 0.92 1.69 0.71 0.94 1.08 -9.83%

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