[HWANG] QoQ Annualized Quarter Result on 31-Oct-2002 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
11-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- -371.67%
YoY- -127.23%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 74,679 59,150 63,414 64,388 135,767 83,888 76,032 -1.19%
PBT 15,673 -5,514 -3,994 -6,776 14,013 22,166 13,446 10.78%
Tax -7,729 -3,289 -2,918 -3,004 -10,413 -13,664 -10,532 -18.68%
NP 7,944 -8,804 -6,912 -9,780 3,600 8,502 2,914 95.50%
-
NP to SH 7,944 -8,804 -6,912 -9,780 3,600 8,502 2,914 95.50%
-
Tax Rate 49.31% - - - 74.31% 61.64% 78.33% -
Total Cost 66,735 67,954 70,326 74,168 132,167 75,385 73,118 -5.92%
-
Net Worth 450,946 434,959 434,618 434,377 435,107 433,739 421,763 4.57%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 6,554 - - - 6,474 - - -
Div Payout % 82.51% - - - 179.86% - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 450,946 434,959 434,618 434,377 435,107 433,739 421,763 4.57%
NOSH 262,178 262,023 261,818 260,106 258,992 258,178 255,614 1.70%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 10.64% -14.88% -10.90% -15.19% 2.65% 10.14% 3.83% -
ROE 1.76% -2.02% -1.59% -2.25% 0.83% 1.96% 0.69% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 28.48 22.57 24.22 24.75 52.42 32.49 29.74 -2.85%
EPS 3.03 -3.36 -2.64 -3.76 1.39 3.29 1.14 92.22%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.72 1.66 1.66 1.67 1.68 1.68 1.65 2.81%
Adjusted Per Share Value based on latest NOSH - 260,106
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 29.25 23.17 24.84 25.22 53.18 32.86 29.78 -1.19%
EPS 3.11 -3.45 -2.71 -3.83 1.41 3.33 1.14 95.59%
DPS 2.57 0.00 0.00 0.00 2.54 0.00 0.00 -
NAPS 1.7665 1.7038 1.7025 1.7016 1.7044 1.699 1.6521 4.57%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.58 1.16 1.50 1.46 1.87 2.43 1.97 -
P/RPS 5.55 5.14 6.19 5.90 3.57 7.48 6.62 -11.11%
P/EPS 52.15 -34.52 -56.82 -38.83 134.53 73.79 172.81 -55.10%
EY 1.92 -2.90 -1.76 -2.58 0.74 1.36 0.58 122.60%
DY 1.58 0.00 0.00 0.00 1.34 0.00 0.00 -
P/NAPS 0.92 0.70 0.90 0.87 1.11 1.45 1.19 -15.80%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 24/09/03 11/06/03 26/03/03 11/12/02 26/09/02 24/06/02 25/03/02 -
Price 1.58 1.52 1.23 1.47 1.68 1.88 1.96 -
P/RPS 5.55 6.73 5.08 5.94 3.20 5.79 6.59 -10.84%
P/EPS 52.15 -45.24 -46.59 -39.10 120.86 57.09 171.93 -54.95%
EY 1.92 -2.21 -2.15 -2.56 0.83 1.75 0.58 122.60%
DY 1.58 0.00 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 0.92 0.92 0.74 0.88 1.00 1.12 1.19 -15.80%

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