[HWANG] QoQ Cumulative Quarter Result on 31-Jan-2004 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 115.16%
YoY- 884.92%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 34,603 205,923 169,751 105,004 58,501 74,679 44,363 -15.20%
PBT 12,414 66,273 55,996 40,575 20,329 15,673 -4,136 -
Tax -4,894 -21,390 -19,531 -13,448 -7,721 -7,729 -2,467 57.55%
NP 7,520 44,883 36,465 27,127 12,608 7,944 -6,603 -
-
NP to SH 7,520 44,883 36,465 27,127 12,608 7,944 -6,603 -
-
Tax Rate 39.42% 32.28% 34.88% 33.14% 37.98% 49.31% - -
Total Cost 27,083 161,040 133,286 77,877 45,893 66,735 50,966 -34.26%
-
Net Worth 517,986 518,893 487,429 479,331 468,522 450,946 434,959 12.29%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - 6,584 6,586 6,584 - 6,554 - -
Div Payout % - 14.67% 18.06% 24.27% - 82.51% - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 517,986 518,893 487,429 479,331 468,522 450,946 434,959 12.29%
NOSH 262,937 263,397 263,475 263,368 263,215 262,178 262,023 0.23%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 21.73% 21.80% 21.48% 25.83% 21.55% 10.64% -14.88% -
ROE 1.45% 8.65% 7.48% 5.66% 2.69% 1.76% -1.52% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 13.16 78.18 64.43 39.87 22.23 28.48 16.93 -15.39%
EPS 2.86 17.04 13.84 10.30 4.79 3.03 -2.52 -
DPS 0.00 2.50 2.50 2.50 0.00 2.50 0.00 -
NAPS 1.97 1.97 1.85 1.82 1.78 1.72 1.66 12.03%
Adjusted Per Share Value based on latest NOSH - 263,502
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 13.55 80.66 66.50 41.13 22.92 29.25 17.38 -15.22%
EPS 2.95 17.58 14.28 10.63 4.94 3.11 -2.59 -
DPS 0.00 2.58 2.58 2.58 0.00 2.57 0.00 -
NAPS 2.0291 2.0326 1.9094 1.8776 1.8353 1.7665 1.7038 12.29%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.60 1.59 1.92 1.93 2.13 1.58 1.16 -
P/RPS 12.16 2.03 2.98 4.84 9.58 5.55 6.85 46.35%
P/EPS 55.94 9.33 13.87 18.74 44.47 52.15 -46.03 -
EY 1.79 10.72 7.21 5.34 2.25 1.92 -2.17 -
DY 0.00 1.57 1.30 1.30 0.00 1.58 0.00 -
P/NAPS 0.81 0.81 1.04 1.06 1.20 0.92 0.70 10.17%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/11/04 27/09/04 14/06/04 25/03/04 21/11/03 24/09/03 11/06/03 -
Price 1.61 1.50 1.64 2.40 1.95 1.58 1.52 -
P/RPS 12.23 1.92 2.55 6.02 8.77 5.55 8.98 22.75%
P/EPS 56.29 8.80 11.85 23.30 40.71 52.15 -60.32 -
EY 1.78 11.36 8.44 4.29 2.46 1.92 -1.66 -
DY 0.00 1.67 1.52 1.04 0.00 1.58 0.00 -
P/NAPS 0.82 0.76 0.89 1.32 1.10 0.92 0.92 -7.35%

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