[HUNZPTY] YoY Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 42.46%
YoY- -39.48%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 187,387 132,850 112,106 124,354 211,419 248,191 91,383 12.70%
PBT 50,427 68,306 176,897 114,074 78,288 69,122 39,125 4.31%
Tax -13,960 -21,198 -3,389 -11,532 -14,932 -18,279 -10,857 4.27%
NP 36,467 47,108 173,508 102,542 63,356 50,843 28,268 4.33%
-
NP to SH 24,238 40,050 166,034 101,671 63,682 50,925 28,268 -2.52%
-
Tax Rate 27.68% 31.03% 1.92% 10.11% 19.07% 26.44% 27.75% -
Total Cost 150,920 85,742 -61,402 21,812 148,063 197,348 63,115 15.63%
-
Net Worth 782,521 733,092 696,265 548,927 459,301 347,985 325,041 15.76%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 10,153 10,280 15,247 12,929 8,126 -
Div Payout % - - 6.12% 10.11% 23.94% 25.39% 28.75% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 782,521 733,092 696,265 548,927 459,301 347,985 325,041 15.76%
NOSH 224,218 216,251 181,319 183,587 188,238 159,626 145,107 7.51%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 19.46% 35.46% 154.77% 82.46% 29.97% 20.49% 30.93% -
ROE 3.10% 5.46% 23.85% 18.52% 13.86% 14.63% 8.70% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 83.57 61.43 61.83 67.74 112.31 155.48 62.98 4.82%
EPS 10.81 18.52 91.57 55.38 33.83 31.85 19.02 -8.98%
DPS 0.00 0.00 5.60 5.60 8.10 8.10 5.60 -
NAPS 3.49 3.39 3.84 2.99 2.44 2.18 2.24 7.66%
Adjusted Per Share Value based on latest NOSH - 220,917
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 83.21 58.99 49.78 55.22 93.88 110.21 40.58 12.70%
EPS 10.76 17.78 73.73 45.15 28.28 22.61 12.55 -2.53%
DPS 0.00 0.00 4.51 4.57 6.77 5.74 3.61 -
NAPS 3.4748 3.2553 3.0917 2.4375 2.0395 1.5452 1.4433 15.76%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.34 1.95 2.07 1.47 1.59 1.29 1.45 -
P/RPS 2.80 3.17 3.35 2.17 1.42 0.83 2.30 3.33%
P/EPS 21.65 10.53 2.26 2.65 4.70 4.04 7.44 19.47%
EY 4.62 9.50 44.24 37.67 21.28 24.73 13.43 -16.28%
DY 0.00 0.00 2.71 3.81 5.09 6.28 3.86 -
P/NAPS 0.67 0.58 0.54 0.49 0.65 0.59 0.65 0.50%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 28/08/13 30/08/12 25/08/11 17/08/10 24/08/09 -
Price 2.68 1.97 2.01 1.54 1.49 1.40 1.43 -
P/RPS 3.21 3.21 3.25 2.27 1.33 0.90 2.27 5.94%
P/EPS 24.79 10.64 2.20 2.78 4.40 4.39 7.34 22.47%
EY 4.03 9.40 45.56 35.96 22.71 22.79 13.62 -18.36%
DY 0.00 0.00 2.79 3.64 5.44 5.79 3.92 -
P/NAPS 0.77 0.58 0.52 0.52 0.61 0.64 0.64 3.12%

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