[HWANG] QoQ Cumulative Quarter Result on 31-Jul-2005 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
26-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- 15.77%
YoY- -41.15%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 112,565 62,062 27,433 143,834 113,504 79,397 34,603 120.02%
PBT 32,235 13,132 6,273 39,110 35,953 27,137 12,414 89.25%
Tax -12,455 -5,975 -3,092 -11,611 -13,139 -9,979 -4,894 86.72%
NP 19,780 7,157 3,181 27,499 22,814 17,158 7,520 90.88%
-
NP to SH 18,432 6,249 2,627 26,412 22,814 17,158 7,520 82.08%
-
Tax Rate 38.64% 45.50% 49.29% 29.69% 36.54% 36.77% 39.42% -
Total Cost 92,785 54,905 24,252 116,335 90,690 62,239 27,083 127.77%
-
Net Worth 516,693 519,454 533,202 655,305 524,119 519,462 517,986 -0.16%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 6,458 6,493 - 19,612 6,548 - - -
Div Payout % 35.04% 103.91% - 74.26% 28.70% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 516,693 519,454 533,202 655,305 524,119 519,462 517,986 -0.16%
NOSH 258,346 259,727 260,099 261,504 261,928 262,354 262,937 -1.17%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 17.57% 11.53% 11.60% 19.12% 20.10% 21.61% 21.73% -
ROE 3.57% 1.20% 0.49% 4.03% 4.35% 3.30% 1.45% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 43.57 23.90 10.55 55.00 43.33 30.26 13.16 122.62%
EPS 7.13 2.41 1.01 10.10 8.71 6.54 2.86 84.16%
DPS 2.50 2.50 0.00 7.50 2.50 0.00 0.00 -
NAPS 2.00 2.00 2.05 2.5059 2.001 1.98 1.97 1.01%
Adjusted Per Share Value based on latest NOSH - 260,724
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 44.09 24.31 10.75 56.34 44.46 31.10 13.55 120.05%
EPS 7.22 2.45 1.03 10.35 8.94 6.72 2.95 81.90%
DPS 2.53 2.54 0.00 7.68 2.57 0.00 0.00 -
NAPS 2.024 2.0348 2.0887 2.567 2.0531 2.0348 2.0291 -0.16%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.70 1.32 1.25 1.29 1.38 1.55 1.60 -
P/RPS 3.90 5.52 11.85 2.35 3.18 5.12 12.16 -53.24%
P/EPS 23.83 54.86 123.76 12.77 15.84 23.70 55.94 -43.47%
EY 4.20 1.82 0.81 7.83 6.31 4.22 1.79 76.85%
DY 1.47 1.89 0.00 5.81 1.81 0.00 0.00 -
P/NAPS 0.85 0.66 0.61 0.51 0.69 0.78 0.81 3.27%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 15/06/06 08/03/06 08/12/05 26/09/05 09/06/05 28/03/05 29/11/04 -
Price 1.42 1.45 1.28 1.23 1.25 1.45 1.61 -
P/RPS 3.26 6.07 12.14 2.24 2.88 4.79 12.23 -58.68%
P/EPS 19.90 60.27 126.73 12.18 14.35 22.17 56.29 -50.09%
EY 5.02 1.66 0.79 8.21 6.97 4.51 1.78 99.99%
DY 1.76 1.72 0.00 6.10 2.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.62 0.49 0.62 0.73 0.82 -9.17%

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