[HWANG] QoQ Cumulative Quarter Result on 31-Jul-2006 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 113.2%
YoY- 48.78%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 252,217 133,140 43,822 173,206 112,565 62,062 27,433 340.65%
PBT 82,435 39,809 10,453 44,495 32,235 13,132 6,273 459.50%
Tax -22,186 -11,273 -2,934 -3,436 -12,455 -5,975 -3,092 273.35%
NP 60,249 28,536 7,519 41,059 19,780 7,157 3,181 614.38%
-
NP to SH 58,462 26,497 7,059 39,297 18,432 6,249 2,627 695.68%
-
Tax Rate 26.91% 28.32% 28.07% 7.72% 38.64% 45.50% 49.29% -
Total Cost 191,968 104,604 36,303 132,147 92,785 54,905 24,252 298.68%
-
Net Worth 716,172 690,343 507,039 677,002 516,693 519,454 533,202 21.80%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 12,698 12,690 - 19,306 6,458 6,493 - -
Div Payout % 21.72% 47.89% - 49.13% 35.04% 103.91% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 716,172 690,343 507,039 677,002 516,693 519,454 533,202 21.80%
NOSH 253,961 253,802 253,519 257,415 258,346 259,727 260,099 -1.58%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 23.89% 21.43% 17.16% 23.71% 17.57% 11.53% 11.60% -
ROE 8.16% 3.84% 1.39% 5.80% 3.57% 1.20% 0.49% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 99.31 52.46 17.29 67.29 43.57 23.90 10.55 347.65%
EPS 23.02 10.44 2.78 15.26 7.13 2.41 1.01 708.49%
DPS 5.00 5.00 0.00 7.50 2.50 2.50 0.00 -
NAPS 2.82 2.72 2.00 2.63 2.00 2.00 2.05 23.76%
Adjusted Per Share Value based on latest NOSH - 254,557
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 98.80 52.15 17.17 67.85 44.09 24.31 10.75 340.55%
EPS 22.90 10.38 2.77 15.39 7.22 2.45 1.03 695.18%
DPS 4.97 4.97 0.00 7.56 2.53 2.54 0.00 -
NAPS 2.8054 2.7042 1.9862 2.652 2.024 2.0348 2.0887 21.79%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 2.88 2.34 1.74 1.53 1.70 1.32 1.25 -
P/RPS 2.90 4.46 10.07 2.27 3.90 5.52 11.85 -60.97%
P/EPS 12.51 22.41 62.49 10.02 23.83 54.86 123.76 -78.39%
EY 7.99 4.46 1.60 9.98 4.20 1.82 0.81 361.87%
DY 1.74 2.14 0.00 4.90 1.47 1.89 0.00 -
P/NAPS 1.02 0.86 0.87 0.58 0.85 0.66 0.61 41.01%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 04/06/07 04/04/07 30/11/06 27/09/06 15/06/06 08/03/06 08/12/05 -
Price 2.62 2.69 2.02 1.45 1.42 1.45 1.28 -
P/RPS 2.64 5.13 11.69 2.15 3.26 6.07 12.14 -63.93%
P/EPS 11.38 25.77 72.55 9.50 19.90 60.27 126.73 -80.03%
EY 8.79 3.88 1.38 10.53 5.02 1.66 0.79 400.60%
DY 1.91 1.86 0.00 5.17 1.76 1.72 0.00 -
P/NAPS 0.93 0.99 1.01 0.55 0.71 0.73 0.62 31.13%

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