[HUNZPTY] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -1.37%
YoY- 88.77%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 194,964 135,998 105,726 128,836 259,248 233,068 91,106 13.51%
PBT 46,858 25,893 28,660 50,002 89,796 65,146 34,925 5.01%
Tax -12,518 -7,913 -7,308 -12,713 -15,394 -16,569 -9,938 3.91%
NP 34,340 17,980 21,352 37,289 74,401 48,577 24,986 5.44%
-
NP to SH 22,685 12,017 17,580 36,726 74,468 48,573 24,217 -1.08%
-
Tax Rate 26.71% 30.56% 25.50% 25.42% 17.14% 25.43% 28.46% -
Total Cost 160,624 118,018 84,374 91,546 184,846 184,490 66,120 15.93%
-
Net Worth 776,823 687,611 545,898 458,776 455,695 318,369 314,303 16.26%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - 6,276 5,005 - -
Div Payout % - - - - 8.43% 10.31% - -
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 776,823 687,611 545,898 458,776 455,695 318,369 314,303 16.26%
NOSH 223,868 211,572 181,361 184,247 188,304 150,174 144,840 7.52%
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 17.61% 13.22% 20.20% 28.94% 28.70% 20.84% 27.43% -
ROE 2.92% 1.75% 3.22% 8.01% 16.34% 15.26% 7.71% -
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 87.09 64.28 58.30 69.93 137.68 155.20 62.90 5.57%
EPS 10.13 5.68 9.69 19.93 39.55 32.33 16.72 -8.00%
DPS 0.00 0.00 0.00 0.00 3.33 3.33 0.00 -
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 - 222,338
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 86.57 60.39 46.95 57.21 115.12 103.49 40.46 13.50%
EPS 10.07 5.34 7.81 16.31 33.07 21.57 10.75 -1.08%
DPS 0.00 0.00 0.00 0.00 2.79 2.22 0.00 -
NAPS 3.4494 3.0533 2.424 2.0372 2.0235 1.4137 1.3957 16.26%
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 2.71 3.00 2.64 2.23 1.15 0.79 2.00 5.19%
P/EPS 23.29 33.98 15.89 7.83 4.00 3.77 7.54 20.66%
EY 4.29 2.94 6.29 12.78 25.03 26.51 13.27 -17.14%
DY 0.00 0.00 0.00 0.00 2.11 2.73 0.00 -
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 2.71 3.03 3.98 2.07 1.17 0.79 2.26 3.07%
P/EPS 23.29 34.33 23.93 7.27 4.07 3.77 8.49 18.30%
EY 4.29 2.91 4.18 13.75 24.56 26.51 11.77 -15.47%
DY 0.00 0.00 0.00 0.00 2.07 2.73 0.00 -
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