[HWANG] QoQ TTM Result on 30-Apr-2004 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
14-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 32.41%
YoY- 643.84%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 180,316 182,025 205,923 200,067 147,976 117,083 74,679 79.49%
PBT 52,835 58,358 66,273 75,805 58,245 37,696 15,673 123.99%
Tax -17,921 -18,563 -21,390 -24,793 -19,718 -14,699 -7,729 74.73%
NP 34,914 39,795 44,883 51,012 38,527 22,997 7,944 167.11%
-
NP to SH 34,914 39,795 44,883 51,012 38,527 22,997 7,944 167.11%
-
Tax Rate 33.92% 31.81% 32.28% 32.71% 33.85% 38.99% 49.31% -
Total Cost 145,402 142,230 161,040 149,055 109,449 94,086 66,735 67.66%
-
Net Worth 518,566 517,986 518,233 488,002 479,574 468,522 453,276 9.34%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 6,594 13,182 13,182 6,594 - - - -
Div Payout % 18.89% 33.13% 29.37% 12.93% - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 518,566 517,986 518,233 488,002 479,574 468,522 453,276 9.34%
NOSH 261,902 262,937 263,062 263,785 263,502 263,215 263,532 -0.41%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 19.36% 21.86% 21.80% 25.50% 26.04% 19.64% 10.64% -
ROE 6.73% 7.68% 8.66% 10.45% 8.03% 4.91% 1.75% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 68.85 69.23 78.28 75.84 56.16 44.48 28.34 80.23%
EPS 13.33 15.13 17.06 19.34 14.62 8.74 3.01 168.46%
DPS 2.50 5.00 5.00 2.50 0.00 0.00 0.00 -
NAPS 1.98 1.97 1.97 1.85 1.82 1.78 1.72 9.79%
Adjusted Per Share Value based on latest NOSH - 263,785
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 70.63 71.30 80.66 78.37 57.97 45.86 29.25 79.50%
EPS 13.68 15.59 17.58 19.98 15.09 9.01 3.11 167.26%
DPS 2.58 5.16 5.16 2.58 0.00 0.00 0.00 -
NAPS 2.0313 2.0291 2.03 1.9116 1.8786 1.8353 1.7756 9.33%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.55 1.60 1.59 1.92 1.93 2.13 1.58 -
P/RPS 2.25 2.31 2.03 2.53 3.44 4.79 5.58 -45.26%
P/EPS 11.63 10.57 9.32 9.93 13.20 24.38 52.41 -63.17%
EY 8.60 9.46 10.73 10.07 7.58 4.10 1.91 171.43%
DY 1.61 3.13 3.14 1.30 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.81 1.04 1.06 1.20 0.92 -10.37%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 28/03/05 29/11/04 27/09/04 14/06/04 25/03/04 21/11/03 24/09/03 -
Price 1.45 1.61 1.50 1.64 2.40 1.95 1.58 -
P/RPS 2.11 2.33 1.92 2.16 4.27 4.38 5.58 -47.55%
P/EPS 10.88 10.64 8.79 8.48 16.41 22.32 52.41 -64.77%
EY 9.19 9.40 11.37 11.79 6.09 4.48 1.91 183.65%
DY 1.72 3.11 3.33 1.52 0.00 0.00 0.00 -
P/NAPS 0.73 0.82 0.76 0.89 1.32 1.10 0.92 -14.23%

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