[HWANG] YoY Annual (Unaudited) 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
YoY- 48.78%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 295,798 348,593 358,792 173,206 143,834 205,923 74,679 25.75%
PBT 45,518 55,556 111,711 44,495 39,110 66,273 15,673 19.42%
Tax -11,154 -14,718 -30,898 -3,436 -11,611 -21,390 -7,729 6.29%
NP 34,364 40,838 80,813 41,059 27,499 44,883 7,944 27.61%
-
NP to SH 31,290 36,303 77,634 39,297 26,412 44,883 7,944 25.64%
-
Tax Rate 24.50% 26.49% 27.66% 7.72% 29.69% 32.28% 49.31% -
Total Cost 261,434 307,755 277,979 132,147 116,335 161,040 66,735 25.52%
-
Net Worth 770,765 744,938 737,192 677,002 655,305 518,893 450,946 9.33%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 12,761 25,511 25,420 19,306 19,612 6,584 6,554 11.73%
Div Payout % 40.78% 70.27% 32.74% 49.13% 74.26% 14.67% 82.51% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 770,765 744,938 737,192 677,002 655,305 518,893 450,946 9.33%
NOSH 255,220 255,115 254,204 257,415 261,504 263,397 262,178 -0.44%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 11.62% 11.72% 22.52% 23.71% 19.12% 21.80% 10.64% -
ROE 4.06% 4.87% 10.53% 5.80% 4.03% 8.65% 1.76% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 115.90 136.64 141.14 67.29 55.00 78.18 28.48 26.32%
EPS 12.26 14.23 30.54 15.26 10.10 17.04 3.03 26.20%
DPS 5.00 10.00 10.00 7.50 7.50 2.50 2.50 12.23%
NAPS 3.02 2.92 2.90 2.63 2.5059 1.97 1.72 9.82%
Adjusted Per Share Value based on latest NOSH - 254,557
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 115.87 136.55 140.55 67.85 56.34 80.66 29.25 25.76%
EPS 12.26 14.22 30.41 15.39 10.35 17.58 3.11 25.66%
DPS 5.00 9.99 9.96 7.56 7.68 2.58 2.57 11.71%
NAPS 3.0193 2.9181 2.8877 2.652 2.567 2.0326 1.7665 9.33%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 1.63 1.65 2.77 1.53 1.29 1.59 1.58 -
P/RPS 1.41 1.21 1.96 2.27 2.35 2.03 5.55 -20.40%
P/EPS 13.30 11.60 9.07 10.02 12.77 9.33 52.15 -20.34%
EY 7.52 8.62 11.03 9.98 7.83 10.72 1.92 25.52%
DY 3.07 6.06 3.61 4.90 5.81 1.57 1.58 11.69%
P/NAPS 0.54 0.57 0.96 0.58 0.51 0.81 0.92 -8.48%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 28/09/09 30/09/08 24/09/07 27/09/06 26/09/05 27/09/04 24/09/03 -
Price 1.55 1.40 2.20 1.45 1.23 1.50 1.58 -
P/RPS 1.34 1.02 1.56 2.15 2.24 1.92 5.55 -21.07%
P/EPS 12.64 9.84 7.20 9.50 12.18 8.80 52.15 -21.02%
EY 7.91 10.16 13.88 10.53 8.21 11.36 1.92 26.58%
DY 3.23 7.14 4.55 5.17 6.10 1.67 1.58 12.64%
P/NAPS 0.51 0.48 0.76 0.55 0.49 0.76 0.92 -9.35%

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