[HWANG] QoQ Annualized Quarter Result on 31-Jan-2003 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- 29.33%
YoY- -337.2%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 234,004 74,679 59,150 63,414 64,388 135,767 83,888 97.78%
PBT 81,316 15,673 -5,514 -3,994 -6,776 14,013 22,166 137.29%
Tax -30,884 -7,729 -3,289 -2,918 -3,004 -10,413 -13,664 71.97%
NP 50,432 7,944 -8,804 -6,912 -9,780 3,600 8,502 226.62%
-
NP to SH 50,432 7,944 -8,804 -6,912 -9,780 3,600 8,502 226.62%
-
Tax Rate 37.98% 49.31% - - - 74.31% 61.64% -
Total Cost 183,572 66,735 67,954 70,326 74,168 132,167 75,385 80.70%
-
Net Worth 468,522 450,946 434,959 434,618 434,377 435,107 433,739 5.26%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - 6,554 - - - 6,474 - -
Div Payout % - 82.51% - - - 179.86% - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 468,522 450,946 434,959 434,618 434,377 435,107 433,739 5.26%
NOSH 263,215 262,178 262,023 261,818 260,106 258,992 258,178 1.29%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 21.55% 10.64% -14.88% -10.90% -15.19% 2.65% 10.14% -
ROE 10.76% 1.76% -2.02% -1.59% -2.25% 0.83% 1.96% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 88.90 28.48 22.57 24.22 24.75 52.42 32.49 95.27%
EPS 19.16 3.03 -3.36 -2.64 -3.76 1.39 3.29 222.65%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.78 1.72 1.66 1.66 1.67 1.68 1.68 3.91%
Adjusted Per Share Value based on latest NOSH - 266,052
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 91.66 29.25 23.17 24.84 25.22 53.18 32.86 97.78%
EPS 19.76 3.11 -3.45 -2.71 -3.83 1.41 3.33 226.70%
DPS 0.00 2.57 0.00 0.00 0.00 2.54 0.00 -
NAPS 1.8353 1.7665 1.7038 1.7025 1.7016 1.7044 1.699 5.26%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 2.13 1.58 1.16 1.50 1.46 1.87 2.43 -
P/RPS 2.40 5.55 5.14 6.19 5.90 3.57 7.48 -53.03%
P/EPS 11.12 52.15 -34.52 -56.82 -38.83 134.53 73.79 -71.58%
EY 9.00 1.92 -2.90 -1.76 -2.58 0.74 1.36 251.26%
DY 0.00 1.58 0.00 0.00 0.00 1.34 0.00 -
P/NAPS 1.20 0.92 0.70 0.90 0.87 1.11 1.45 -11.82%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 21/11/03 24/09/03 11/06/03 26/03/03 11/12/02 26/09/02 24/06/02 -
Price 1.95 1.58 1.52 1.23 1.47 1.68 1.88 -
P/RPS 2.19 5.55 6.73 5.08 5.94 3.20 5.79 -47.60%
P/EPS 10.18 52.15 -45.24 -46.59 -39.10 120.86 57.09 -68.21%
EY 9.83 1.92 -2.21 -2.15 -2.56 0.83 1.75 215.00%
DY 0.00 1.58 0.00 0.00 0.00 1.49 0.00 -
P/NAPS 1.10 0.92 0.92 0.74 0.88 1.00 1.12 -1.19%

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