[HWANG] QoQ Annualized Quarter Result on 31-Jan-2005 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 14.08%
YoY- -36.75%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 109,732 143,834 151,338 158,794 138,412 205,923 226,334 -38.20%
PBT 25,092 39,110 47,937 54,274 49,656 66,273 74,661 -51.56%
Tax -12,368 -11,611 -17,518 -19,958 -19,576 -21,390 -26,041 -39.04%
NP 12,724 27,499 30,418 34,316 30,080 44,883 48,620 -58.98%
-
NP to SH 10,508 26,412 30,418 34,316 30,080 44,883 48,620 -63.88%
-
Tax Rate 49.29% 29.69% 36.54% 36.77% 39.42% 32.28% 34.88% -
Total Cost 97,008 116,335 120,920 124,478 108,332 161,040 177,714 -33.13%
-
Net Worth 533,202 655,305 524,119 519,462 517,986 518,893 487,429 6.14%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - 19,612 8,730 - - 6,584 8,782 -
Div Payout % - 74.26% 28.70% - - 14.67% 18.06% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 533,202 655,305 524,119 519,462 517,986 518,893 487,429 6.14%
NOSH 260,099 261,504 261,928 262,354 262,937 263,397 263,475 -0.85%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 11.60% 19.12% 20.10% 21.61% 21.73% 21.80% 21.48% -
ROE 1.97% 4.03% 5.80% 6.61% 5.81% 8.65% 9.97% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 42.19 55.00 57.78 60.53 52.64 78.18 85.90 -37.66%
EPS 4.04 10.10 11.61 13.08 11.44 17.04 18.45 -63.57%
DPS 0.00 7.50 3.33 0.00 0.00 2.50 3.33 -
NAPS 2.05 2.5059 2.001 1.98 1.97 1.97 1.85 7.06%
Adjusted Per Share Value based on latest NOSH - 261,902
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 42.98 56.34 59.28 62.20 54.22 80.66 88.66 -38.20%
EPS 4.12 10.35 11.92 13.44 11.78 17.58 19.05 -63.86%
DPS 0.00 7.68 3.42 0.00 0.00 2.58 3.44 -
NAPS 2.0887 2.567 2.0531 2.0348 2.0291 2.0326 1.9094 6.14%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.25 1.29 1.38 1.55 1.60 1.59 1.92 -
P/RPS 2.96 2.35 2.39 2.56 3.04 2.03 2.24 20.35%
P/EPS 30.94 12.77 11.88 11.85 13.99 9.33 10.40 106.44%
EY 3.23 7.83 8.42 8.44 7.15 10.72 9.61 -51.56%
DY 0.00 5.81 2.42 0.00 0.00 1.57 1.74 -
P/NAPS 0.61 0.51 0.69 0.78 0.81 0.81 1.04 -29.86%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 08/12/05 26/09/05 09/06/05 28/03/05 29/11/04 27/09/04 14/06/04 -
Price 1.28 1.23 1.25 1.45 1.61 1.50 1.64 -
P/RPS 3.03 2.24 2.16 2.40 3.06 1.92 1.91 35.90%
P/EPS 31.68 12.18 10.76 11.09 14.07 8.80 8.89 132.76%
EY 3.16 8.21 9.29 9.02 7.11 11.36 11.25 -57.01%
DY 0.00 6.10 2.67 0.00 0.00 1.67 2.03 -
P/NAPS 0.62 0.49 0.62 0.73 0.82 0.76 0.89 -21.36%

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