[HUNZPTY] YoY TTM Result on 31-Mar-2011 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 0.08%
YoY- 51.92%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 134,810 107,022 136,136 267,826 197,855 121,745 258,293 -10.26%
PBT 174,822 98,067 48,443 87,609 62,143 41,061 75,350 15.05%
Tax -3,843 -7,478 -12,921 -17,398 -15,830 -12,151 -19,800 -23.89%
NP 170,979 90,589 35,522 70,211 46,313 28,910 55,550 20.59%
-
NP to SH 161,862 87,311 35,376 70,346 46,305 28,285 54,242 19.97%
-
Tax Rate 2.20% 7.63% 26.67% 19.86% 25.47% 29.59% 26.28% -
Total Cost -36,169 16,433 100,614 197,615 151,542 92,835 202,743 -
-
Net Worth 789,285 548,250 454,494 455,180 338,301 313,107 303,296 17.27%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 21,041 10,156 10,540 15,214 12,157 8,098 14,400 6.52%
Div Payout % 13.00% 11.63% 29.80% 21.63% 26.25% 28.63% 26.55% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 789,285 548,250 454,494 455,180 338,301 313,107 303,296 17.27%
NOSH 242,857 182,142 182,527 188,091 159,576 144,289 151,648 8.16%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 126.83% 84.65% 26.09% 26.22% 23.41% 23.75% 21.51% -
ROE 20.51% 15.93% 7.78% 15.45% 13.69% 9.03% 17.88% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 55.51 58.76 74.58 142.39 123.99 84.38 170.32 -17.03%
EPS 66.65 47.94 19.38 37.40 29.02 19.60 35.77 10.92%
DPS 8.66 5.60 5.77 8.10 7.62 5.61 9.50 -1.53%
NAPS 3.25 3.01 2.49 2.42 2.12 2.17 2.00 8.42%
Adjusted Per Share Value based on latest NOSH - 188,091
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 59.86 47.52 60.45 118.93 87.86 54.06 114.69 -10.26%
EPS 71.87 38.77 15.71 31.24 20.56 12.56 24.09 19.97%
DPS 9.34 4.51 4.68 6.76 5.40 3.60 6.39 6.52%
NAPS 3.5048 2.4345 2.0182 2.0212 1.5022 1.3903 1.3468 17.27%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.93 1.54 1.56 1.58 1.22 1.26 2.14 -
P/RPS 3.48 2.62 2.09 1.11 0.98 1.49 1.26 18.44%
P/EPS 2.90 3.21 8.05 4.22 4.20 6.43 5.98 -11.35%
EY 34.53 31.13 12.42 23.67 23.78 15.56 16.71 12.85%
DY 4.49 3.64 3.70 5.13 6.24 4.45 4.44 0.18%
P/NAPS 0.59 0.51 0.63 0.65 0.58 0.58 1.07 -9.44%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 30/05/13 21/05/12 19/05/11 03/05/10 20/05/09 26/05/08 -
Price 1.95 2.32 1.45 1.61 1.22 1.42 1.84 -
P/RPS 3.51 3.95 1.94 1.13 0.98 1.68 1.08 21.69%
P/EPS 2.93 4.84 7.48 4.30 4.20 7.24 5.14 -8.93%
EY 34.18 20.66 13.37 23.23 23.78 13.80 19.44 9.85%
DY 4.44 2.41 3.98 5.03 6.24 3.95 5.16 -2.47%
P/NAPS 0.60 0.77 0.58 0.67 0.58 0.65 0.92 -6.87%

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