[HWANG] QoQ Quarter Result on 31-Oct-2005 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
08-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -26.8%
YoY- -65.07%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 60,641 50,502 29,166 27,433 30,330 34,107 44,794 22.44%
PBT 12,260 19,103 5,998 6,273 3,157 8,816 14,723 -11.51%
Tax 9,019 -6,480 -2,721 -3,092 513 -3,160 -5,085 -
NP 21,279 12,623 3,277 3,181 3,670 5,656 9,638 69.80%
-
NP to SH 20,862 12,180 2,921 2,627 3,589 5,656 9,638 67.56%
-
Tax Rate -73.56% 33.92% 45.37% 49.29% -16.25% 35.84% 34.54% -
Total Cost 39,362 37,879 25,889 24,252 26,660 28,451 35,156 7.84%
-
Net Worth 509,114 513,501 518,823 533,202 526,663 521,550 518,566 -1.22%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 12,727 - 6,485 - 13,036 6,516 - -
Div Payout % 61.01% - 222.02% - 363.23% 115.21% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 509,114 513,501 518,823 533,202 526,663 521,550 518,566 -1.22%
NOSH 254,557 256,750 259,411 260,099 260,724 260,645 261,902 -1.88%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 35.09% 25.00% 11.24% 11.60% 12.10% 16.58% 21.52% -
ROE 4.10% 2.37% 0.56% 0.49% 0.68% 1.08% 1.86% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 23.82 19.67 11.24 10.55 11.63 13.09 17.10 24.80%
EPS 8.20 4.75 1.13 1.01 1.38 2.17 3.68 70.84%
DPS 5.00 0.00 2.50 0.00 5.00 2.50 0.00 -
NAPS 2.00 2.00 2.00 2.05 2.02 2.001 1.98 0.67%
Adjusted Per Share Value based on latest NOSH - 260,099
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 23.75 19.78 11.42 10.75 11.88 13.36 17.55 22.41%
EPS 8.17 4.77 1.14 1.03 1.41 2.22 3.78 67.40%
DPS 4.99 0.00 2.54 0.00 5.11 2.55 0.00 -
NAPS 1.9943 2.0115 2.0323 2.0887 2.0631 2.043 2.0313 -1.22%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.53 1.70 1.32 1.25 1.29 1.38 1.55 -
P/RPS 6.42 8.64 11.74 11.85 11.09 10.55 9.06 -20.56%
P/EPS 18.67 35.84 117.23 123.76 93.71 63.59 42.12 -41.95%
EY 5.36 2.79 0.85 0.81 1.07 1.57 2.37 72.55%
DY 3.27 0.00 1.89 0.00 3.88 1.81 0.00 -
P/NAPS 0.77 0.85 0.66 0.61 0.64 0.69 0.78 -0.85%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 15/06/06 08/03/06 08/12/05 26/09/05 09/06/05 28/03/05 -
Price 1.45 1.42 1.45 1.28 1.23 1.25 1.45 -
P/RPS 6.09 7.22 12.90 12.14 10.57 9.55 8.48 -19.85%
P/EPS 17.69 29.93 128.77 126.73 89.35 57.60 39.40 -41.45%
EY 5.65 3.34 0.78 0.79 1.12 1.74 2.54 70.65%
DY 3.45 0.00 1.72 0.00 4.07 2.00 0.00 -
P/NAPS 0.73 0.71 0.73 0.62 0.61 0.62 0.73 0.00%

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