[HUNZPTY] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -11.74%
YoY- 146.81%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 177,074 134,810 107,022 136,136 267,826 197,855 121,745 6.44%
PBT 84,030 174,822 98,067 48,443 87,609 62,143 41,061 12.67%
Tax -24,652 -3,843 -7,478 -12,921 -17,398 -15,830 -12,151 12.50%
NP 59,378 170,979 90,589 35,522 70,211 46,313 28,910 12.73%
-
NP to SH 48,051 161,862 87,311 35,376 70,346 46,305 28,285 9.22%
-
Tax Rate 29.34% 2.20% 7.63% 26.67% 19.86% 25.47% 29.59% -
Total Cost 117,696 -36,169 16,433 100,614 197,615 151,542 92,835 4.03%
-
Net Worth 771,515 789,285 548,250 454,494 455,180 338,301 313,107 16.21%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 21,041 10,156 10,540 15,214 12,157 8,098 -
Div Payout % - 13.00% 11.63% 29.80% 21.63% 26.25% 28.63% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 771,515 789,285 548,250 454,494 455,180 338,301 313,107 16.21%
NOSH 222,338 242,857 182,142 182,527 188,091 159,576 144,289 7.46%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 33.53% 126.83% 84.65% 26.09% 26.22% 23.41% 23.75% -
ROE 6.23% 20.51% 15.93% 7.78% 15.45% 13.69% 9.03% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 79.64 55.51 58.76 74.58 142.39 123.99 84.38 -0.95%
EPS 21.61 66.65 47.94 19.38 37.40 29.02 19.60 1.63%
DPS 0.00 8.66 5.60 5.77 8.10 7.62 5.61 -
NAPS 3.47 3.25 3.01 2.49 2.42 2.12 2.17 8.13%
Adjusted Per Share Value based on latest NOSH - 182,142
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 78.63 59.86 47.52 60.45 118.93 87.86 54.06 6.44%
EPS 21.34 71.87 38.77 15.71 31.24 20.56 12.56 9.23%
DPS 0.00 9.34 4.51 4.68 6.76 5.40 3.60 -
NAPS 3.4259 3.5048 2.4345 2.0182 2.0212 1.5022 1.3903 16.21%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.36 1.93 1.54 1.56 1.58 1.22 1.26 -
P/RPS 2.96 3.48 2.62 2.09 1.11 0.98 1.49 12.11%
P/EPS 10.92 2.90 3.21 8.05 4.22 4.20 6.43 9.22%
EY 9.16 34.53 31.13 12.42 23.67 23.78 15.56 -8.44%
DY 0.00 4.49 3.64 3.70 5.13 6.24 4.45 -
P/NAPS 0.68 0.59 0.51 0.63 0.65 0.58 0.58 2.68%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 30/05/13 21/05/12 19/05/11 03/05/10 20/05/09 -
Price 2.36 1.95 2.32 1.45 1.61 1.22 1.42 -
P/RPS 2.96 3.51 3.95 1.94 1.13 0.98 1.68 9.89%
P/EPS 10.92 2.93 4.84 7.48 4.30 4.20 7.24 7.08%
EY 9.16 34.18 20.66 13.37 23.23 23.78 13.80 -6.59%
DY 0.00 4.44 2.41 3.98 5.03 6.24 3.95 -
P/NAPS 0.68 0.60 0.77 0.58 0.67 0.58 0.65 0.75%

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