[HWANG] QoQ Quarter Result on 31-Jul-2004 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- -9.85%
YoY- -42.13%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 34,107 44,794 34,603 36,172 64,747 46,503 58,501 -30.23%
PBT 8,816 14,723 12,414 10,277 15,421 20,246 20,329 -42.73%
Tax -3,160 -5,085 -4,894 -1,859 -6,083 -5,727 -7,721 -44.90%
NP 5,656 9,638 7,520 8,418 9,338 14,519 12,608 -41.42%
-
NP to SH 5,656 9,638 7,520 8,418 9,338 14,519 12,608 -41.42%
-
Tax Rate 35.84% 34.54% 39.42% 18.09% 39.45% 28.29% 37.98% -
Total Cost 28,451 35,156 27,083 27,754 55,409 31,984 45,893 -27.31%
-
Net Worth 521,550 518,566 517,986 518,233 488,002 479,574 468,522 7.41%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 6,516 - - - 6,594 6,587 - -
Div Payout % 115.21% - - - 70.62% 45.37% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 521,550 518,566 517,986 518,233 488,002 479,574 468,522 7.41%
NOSH 260,645 261,902 262,937 263,062 263,785 263,502 263,215 -0.65%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 16.58% 21.52% 21.73% 23.27% 14.42% 31.22% 21.55% -
ROE 1.08% 1.86% 1.45% 1.62% 1.91% 3.03% 2.69% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 13.09 17.10 13.16 13.75 24.55 17.65 22.23 -29.76%
EPS 2.17 3.68 2.86 3.20 3.54 5.51 4.79 -41.04%
DPS 2.50 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 2.001 1.98 1.97 1.97 1.85 1.82 1.78 8.12%
Adjusted Per Share Value based on latest NOSH - 263,062
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 13.36 17.55 13.55 14.17 25.36 18.22 22.92 -30.24%
EPS 2.22 3.78 2.95 3.30 3.66 5.69 4.94 -41.35%
DPS 2.55 0.00 0.00 0.00 2.58 2.58 0.00 -
NAPS 2.043 2.0313 2.0291 2.03 1.9116 1.8786 1.8353 7.41%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.38 1.55 1.60 1.59 1.92 1.93 2.13 -
P/RPS 10.55 9.06 12.16 11.56 7.82 10.94 9.58 6.64%
P/EPS 63.59 42.12 55.94 49.69 54.24 35.03 44.47 26.95%
EY 1.57 2.37 1.79 2.01 1.84 2.85 2.25 -21.34%
DY 1.81 0.00 0.00 0.00 1.30 1.30 0.00 -
P/NAPS 0.69 0.78 0.81 0.81 1.04 1.06 1.20 -30.87%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 09/06/05 28/03/05 29/11/04 27/09/04 14/06/04 25/03/04 21/11/03 -
Price 1.25 1.45 1.61 1.50 1.64 2.40 1.95 -
P/RPS 9.55 8.48 12.23 10.91 6.68 13.60 8.77 5.85%
P/EPS 57.60 39.40 56.29 46.87 46.33 43.56 40.71 26.05%
EY 1.74 2.54 1.78 2.13 2.16 2.30 2.46 -20.63%
DY 2.00 0.00 0.00 0.00 1.52 1.04 0.00 -
P/NAPS 0.62 0.73 0.82 0.76 0.89 1.32 1.10 -31.79%

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