[HWANG] QoQ Annualized Quarter Result on 31-Oct-2003 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 534.84%
YoY- 615.66%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 205,923 226,334 210,008 234,004 74,679 59,150 63,414 119.44%
PBT 66,273 74,661 81,150 81,316 15,673 -5,514 -3,994 -
Tax -21,390 -26,041 -26,896 -30,884 -7,729 -3,289 -2,918 277.81%
NP 44,883 48,620 54,254 50,432 7,944 -8,804 -6,912 -
-
NP to SH 44,883 48,620 54,254 50,432 7,944 -8,804 -6,912 -
-
Tax Rate 32.28% 34.88% 33.14% 37.98% 49.31% - - -
Total Cost 161,040 177,714 155,754 183,572 66,735 67,954 70,326 73.81%
-
Net Worth 518,893 487,429 479,331 468,522 450,946 434,959 434,618 12.55%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 6,584 8,782 13,168 - 6,554 - - -
Div Payout % 14.67% 18.06% 24.27% - 82.51% - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 518,893 487,429 479,331 468,522 450,946 434,959 434,618 12.55%
NOSH 263,397 263,475 263,368 263,215 262,178 262,023 261,818 0.40%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 21.80% 21.48% 25.83% 21.55% 10.64% -14.88% -10.90% -
ROE 8.65% 9.97% 11.32% 10.76% 1.76% -2.02% -1.59% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 78.18 85.90 79.74 88.90 28.48 22.57 24.22 118.57%
EPS 17.04 18.45 20.60 19.16 3.03 -3.36 -2.64 -
DPS 2.50 3.33 5.00 0.00 2.50 0.00 0.00 -
NAPS 1.97 1.85 1.82 1.78 1.72 1.66 1.66 12.10%
Adjusted Per Share Value based on latest NOSH - 263,215
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 80.66 88.66 82.26 91.66 29.25 23.17 24.84 119.44%
EPS 17.58 19.05 21.25 19.76 3.11 -3.45 -2.71 -
DPS 2.58 3.44 5.16 0.00 2.57 0.00 0.00 -
NAPS 2.0326 1.9094 1.8776 1.8353 1.7665 1.7038 1.7025 12.55%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.59 1.92 1.93 2.13 1.58 1.16 1.50 -
P/RPS 2.03 2.24 2.42 2.40 5.55 5.14 6.19 -52.47%
P/EPS 9.33 10.40 9.37 11.12 52.15 -34.52 -56.82 -
EY 10.72 9.61 10.67 9.00 1.92 -2.90 -1.76 -
DY 1.57 1.74 2.59 0.00 1.58 0.00 0.00 -
P/NAPS 0.81 1.04 1.06 1.20 0.92 0.70 0.90 -6.78%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 27/09/04 14/06/04 25/03/04 21/11/03 24/09/03 11/06/03 26/03/03 -
Price 1.50 1.64 2.40 1.95 1.58 1.52 1.23 -
P/RPS 1.92 1.91 3.01 2.19 5.55 6.73 5.08 -47.75%
P/EPS 8.80 8.89 11.65 10.18 52.15 -45.24 -46.59 -
EY 11.36 11.25 8.58 9.83 1.92 -2.21 -2.15 -
DY 1.67 2.03 2.08 0.00 1.58 0.00 0.00 -
P/NAPS 0.76 0.89 1.32 1.10 0.92 0.92 0.74 1.79%

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