[HWANG] QoQ Annualized Quarter Result on 31-Oct-2004 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- -32.98%
YoY- -40.36%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 143,834 151,338 158,794 138,412 205,923 226,334 210,008 -22.31%
PBT 39,110 47,937 54,274 49,656 66,273 74,661 81,150 -38.55%
Tax -11,611 -17,518 -19,958 -19,576 -21,390 -26,041 -26,896 -42.90%
NP 27,499 30,418 34,316 30,080 44,883 48,620 54,254 -36.45%
-
NP to SH 26,412 30,418 34,316 30,080 44,883 48,620 54,254 -38.14%
-
Tax Rate 29.69% 36.54% 36.77% 39.42% 32.28% 34.88% 33.14% -
Total Cost 116,335 120,920 124,478 108,332 161,040 177,714 155,754 -17.69%
-
Net Worth 655,305 524,119 519,462 517,986 518,893 487,429 479,331 23.20%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 19,612 8,730 - - 6,584 8,782 13,168 30.44%
Div Payout % 74.26% 28.70% - - 14.67% 18.06% 24.27% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 655,305 524,119 519,462 517,986 518,893 487,429 479,331 23.20%
NOSH 261,504 261,928 262,354 262,937 263,397 263,475 263,368 -0.47%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 19.12% 20.10% 21.61% 21.73% 21.80% 21.48% 25.83% -
ROE 4.03% 5.80% 6.61% 5.81% 8.65% 9.97% 11.32% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 55.00 57.78 60.53 52.64 78.18 85.90 79.74 -21.95%
EPS 10.10 11.61 13.08 11.44 17.04 18.45 20.60 -37.84%
DPS 7.50 3.33 0.00 0.00 2.50 3.33 5.00 31.06%
NAPS 2.5059 2.001 1.98 1.97 1.97 1.85 1.82 23.78%
Adjusted Per Share Value based on latest NOSH - 262,937
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 56.34 59.28 62.20 54.22 80.66 88.66 82.26 -22.31%
EPS 10.35 11.92 13.44 11.78 17.58 19.05 21.25 -38.12%
DPS 7.68 3.42 0.00 0.00 2.58 3.44 5.16 30.39%
NAPS 2.567 2.0531 2.0348 2.0291 2.0326 1.9094 1.8776 23.20%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.29 1.38 1.55 1.60 1.59 1.92 1.93 -
P/RPS 2.35 2.39 2.56 3.04 2.03 2.24 2.42 -1.93%
P/EPS 12.77 11.88 11.85 13.99 9.33 10.40 9.37 22.94%
EY 7.83 8.42 8.44 7.15 10.72 9.61 10.67 -18.65%
DY 5.81 2.42 0.00 0.00 1.57 1.74 2.59 71.44%
P/NAPS 0.51 0.69 0.78 0.81 0.81 1.04 1.06 -38.62%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 26/09/05 09/06/05 28/03/05 29/11/04 27/09/04 14/06/04 25/03/04 -
Price 1.23 1.25 1.45 1.61 1.50 1.64 2.40 -
P/RPS 2.24 2.16 2.40 3.06 1.92 1.91 3.01 -17.89%
P/EPS 12.18 10.76 11.09 14.07 8.80 8.89 11.65 3.01%
EY 8.21 9.29 9.02 7.11 11.36 11.25 8.58 -2.89%
DY 6.10 2.67 0.00 0.00 1.67 2.03 2.08 105.01%
P/NAPS 0.49 0.62 0.73 0.82 0.76 0.89 1.32 -48.37%

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