[HWANG] QoQ Annualized Quarter Result on 31-Jul-2006 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 59.9%
YoY- 48.78%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 336,289 266,280 175,288 173,206 150,086 124,124 109,732 111.41%
PBT 109,913 79,618 41,812 44,495 42,980 26,264 25,092 168.44%
Tax -29,581 -22,546 -11,736 -3,436 -16,606 -11,950 -12,368 79.13%
NP 80,332 57,072 30,076 41,059 26,373 14,314 12,724 242.74%
-
NP to SH 77,949 52,994 28,236 39,297 24,576 12,498 10,508 281.75%
-
Tax Rate 26.91% 28.32% 28.07% 7.72% 38.64% 45.50% 49.29% -
Total Cost 255,957 209,208 145,212 132,147 123,713 109,810 97,008 91.28%
-
Net Worth 716,172 690,343 507,039 677,002 516,693 519,454 533,202 21.80%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 16,930 25,380 - 19,306 8,611 12,986 - -
Div Payout % 21.72% 47.89% - 49.13% 35.04% 103.91% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 716,172 690,343 507,039 677,002 516,693 519,454 533,202 21.80%
NOSH 253,961 253,802 253,519 257,415 258,346 259,727 260,099 -1.58%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 23.89% 21.43% 17.16% 23.71% 17.57% 11.53% 11.60% -
ROE 10.88% 7.68% 5.57% 5.80% 4.76% 2.41% 1.97% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 132.42 104.92 69.14 67.29 58.09 47.79 42.19 114.81%
EPS 30.69 20.88 11.12 15.26 9.51 4.82 4.04 287.87%
DPS 6.67 10.00 0.00 7.50 3.33 5.00 0.00 -
NAPS 2.82 2.72 2.00 2.63 2.00 2.00 2.05 23.76%
Adjusted Per Share Value based on latest NOSH - 254,557
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 131.73 104.31 68.66 67.85 58.79 48.62 42.98 111.43%
EPS 30.53 20.76 11.06 15.39 9.63 4.90 4.12 281.48%
DPS 6.63 9.94 0.00 7.56 3.37 5.09 0.00 -
NAPS 2.8054 2.7042 1.9862 2.652 2.024 2.0348 2.0887 21.79%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 2.88 2.34 1.74 1.53 1.70 1.32 1.25 -
P/RPS 2.17 2.23 2.52 2.27 2.93 2.76 2.96 -18.74%
P/EPS 9.38 11.21 15.62 10.02 17.87 27.43 30.94 -54.96%
EY 10.66 8.92 6.40 9.98 5.60 3.65 3.23 122.15%
DY 2.31 4.27 0.00 4.90 1.96 3.79 0.00 -
P/NAPS 1.02 0.86 0.87 0.58 0.85 0.66 0.61 41.01%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 04/06/07 04/04/07 30/11/06 27/09/06 15/06/06 08/03/06 08/12/05 -
Price 2.62 2.69 2.02 1.45 1.42 1.45 1.28 -
P/RPS 1.98 2.56 2.92 2.15 2.44 3.03 3.03 -24.75%
P/EPS 8.54 12.88 18.14 9.50 14.93 30.13 31.68 -58.37%
EY 11.72 7.76 5.51 10.53 6.70 3.32 3.16 140.17%
DY 2.54 3.72 0.00 5.17 2.35 3.45 0.00 -
P/NAPS 0.93 0.99 1.01 0.55 0.71 0.73 0.62 31.13%

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