[HWANG] QoQ Cumulative Quarter Result on 30-Apr-2007 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
04-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 120.64%
YoY- 217.18%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 175,561 84,403 358,792 252,217 133,140 43,822 173,206 0.90%
PBT 48,603 24,618 111,711 82,435 39,809 10,453 44,495 6.04%
Tax -11,694 -5,241 -30,898 -22,186 -11,273 -2,934 -3,436 125.75%
NP 36,909 19,377 80,813 60,249 28,536 7,519 41,059 -6.83%
-
NP to SH 34,402 18,466 77,634 58,462 26,497 7,059 39,297 -8.46%
-
Tax Rate 24.06% 21.29% 27.66% 26.91% 28.32% 28.07% 7.72% -
Total Cost 138,652 65,026 277,979 191,968 104,604 36,303 132,147 3.24%
-
Net Worth 754,854 754,963 737,192 716,172 690,343 507,039 677,002 7.50%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 12,750 - 25,420 12,698 12,690 - 19,306 -24.10%
Div Payout % 37.06% - 32.74% 21.72% 47.89% - 49.13% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 754,854 754,963 737,192 716,172 690,343 507,039 677,002 7.50%
NOSH 255,018 255,055 254,204 253,961 253,802 253,519 257,415 -0.62%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 21.02% 22.96% 22.52% 23.89% 21.43% 17.16% 23.71% -
ROE 4.56% 2.45% 10.53% 8.16% 3.84% 1.39% 5.80% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 68.84 33.09 141.14 99.31 52.46 17.29 67.29 1.52%
EPS 13.49 7.24 30.54 23.02 10.44 2.78 15.26 -7.86%
DPS 5.00 0.00 10.00 5.00 5.00 0.00 7.50 -23.62%
NAPS 2.96 2.96 2.90 2.82 2.72 2.00 2.63 8.17%
Adjusted Per Share Value based on latest NOSH - 254,295
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 68.77 33.06 140.55 98.80 52.15 17.17 67.85 0.89%
EPS 13.48 7.23 30.41 22.90 10.38 2.77 15.39 -8.43%
DPS 4.99 0.00 9.96 4.97 4.97 0.00 7.56 -24.13%
NAPS 2.9569 2.9574 2.8877 2.8054 2.7042 1.9862 2.652 7.50%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 2.02 2.41 2.77 2.88 2.34 1.74 1.53 -
P/RPS 2.93 7.28 1.96 2.90 4.46 10.07 2.27 18.49%
P/EPS 14.97 33.29 9.07 12.51 22.41 62.49 10.02 30.59%
EY 6.68 3.00 11.03 7.99 4.46 1.60 9.98 -23.42%
DY 2.48 0.00 3.61 1.74 2.14 0.00 4.90 -36.41%
P/NAPS 0.68 0.81 0.96 1.02 0.86 0.87 0.58 11.15%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 24/03/08 07/12/07 24/09/07 04/06/07 04/04/07 30/11/06 27/09/06 -
Price 1.75 2.29 2.20 2.62 2.69 2.02 1.45 -
P/RPS 2.54 6.92 1.56 2.64 5.13 11.69 2.15 11.72%
P/EPS 12.97 31.63 7.20 11.38 25.77 72.55 9.50 22.99%
EY 7.71 3.16 13.88 8.79 3.88 1.38 10.53 -18.71%
DY 2.86 0.00 4.55 1.91 1.86 0.00 5.17 -32.53%
P/NAPS 0.59 0.77 0.76 0.93 0.99 1.01 0.55 4.77%

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