[HWANG] QoQ TTM 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- -15.46%
YoY- -41.17%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 137,431 121,036 136,664 143,834 149,676 180,316 182,025 -17.12%
PBT 34,531 24,244 32,969 39,110 46,230 52,835 58,358 -29.58%
Tax -11,780 -8,460 -10,824 -12,626 -14,998 -17,921 -18,563 -26.21%
NP 22,751 15,784 22,145 26,484 31,232 34,914 39,795 -31.18%
-
NP to SH 21,317 14,793 21,510 26,403 31,232 34,914 39,795 -34.11%
-
Tax Rate 34.11% 34.90% 32.83% 32.28% 32.44% 33.92% 31.81% -
Total Cost 114,680 105,252 114,519 117,350 118,444 145,402 142,230 -13.40%
-
Net Worth 513,501 518,823 533,202 526,663 521,550 518,566 517,986 -0.57%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 19,521 26,037 19,552 19,552 6,516 6,594 13,182 30.01%
Div Payout % 91.58% 176.01% 90.90% 74.05% 20.86% 18.89% 33.13% -
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 513,501 518,823 533,202 526,663 521,550 518,566 517,986 -0.57%
NOSH 256,750 259,411 260,099 260,724 260,645 261,902 262,937 -1.57%
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 16.55% 13.04% 16.20% 18.41% 20.87% 19.36% 21.86% -
ROE 4.15% 2.85% 4.03% 5.01% 5.99% 6.73% 7.68% -
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 53.53 46.66 52.54 55.17 57.43 68.85 69.23 -15.79%
EPS 8.30 5.70 8.27 10.13 11.98 13.33 15.13 -33.06%
DPS 7.50 10.00 7.50 7.50 2.50 2.50 5.00 31.13%
NAPS 2.00 2.00 2.05 2.02 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 53.83 47.41 53.53 56.34 58.63 70.63 71.30 -17.12%
EPS 8.35 5.79 8.43 10.34 12.23 13.68 15.59 -34.12%
DPS 7.65 10.20 7.66 7.66 2.55 2.58 5.16 30.11%
NAPS 2.0115 2.0323 2.0887 2.0631 2.043 2.0313 2.0291 -0.58%
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 3.18 2.83 2.38 2.34 2.40 2.25 2.31 23.82%
P/EPS 20.48 23.15 15.12 12.74 11.52 11.63 10.57 55.60%
EY 4.88 4.32 6.62 7.85 8.68 8.60 9.46 -35.75%
DY 4.41 7.58 6.00 5.81 1.81 1.61 3.13 25.75%
P/NAPS 0.85 0.66 0.61 0.64 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 2.65 3.11 2.44 2.23 2.18 2.11 2.33 8.98%
P/EPS 17.10 25.43 15.48 12.15 10.43 10.88 10.64 37.32%
EY 5.85 3.93 6.46 8.23 9.59 9.19 9.40 -27.17%
DY 5.28 6.90 5.86 6.10 2.00 1.72 3.11 42.45%
P/NAPS 0.71 0.73 0.62 0.61 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