[HWANG] YoY Annualized Quarter Result on 30-Apr-2005 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
09-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- -11.36%
YoY- -37.44%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 354,126 336,289 150,086 151,338 226,334 59,150 83,888 27.10%
PBT 80,620 109,913 42,980 47,937 74,661 -5,514 22,166 23.98%
Tax -21,266 -29,581 -16,606 -17,518 -26,041 -3,289 -13,664 7.64%
NP 59,353 80,332 26,373 30,418 48,620 -8,804 8,502 38.20%
-
NP to SH 54,530 77,949 24,576 30,418 48,620 -8,804 8,502 36.26%
-
Tax Rate 26.38% 26.91% 38.64% 36.54% 34.88% - 61.64% -
Total Cost 294,773 255,957 123,713 120,920 177,714 67,954 75,385 25.49%
-
Net Worth 752,645 716,172 516,693 524,119 487,429 434,959 433,739 9.61%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 17,008 16,930 8,611 8,730 8,782 - - -
Div Payout % 31.19% 21.72% 35.04% 28.70% 18.06% - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 752,645 716,172 516,693 524,119 487,429 434,959 433,739 9.61%
NOSH 255,134 253,961 258,346 261,928 263,475 262,023 258,178 -0.19%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 16.76% 23.89% 17.57% 20.10% 21.48% -14.88% 10.14% -
ROE 7.25% 10.88% 4.76% 5.80% 9.97% -2.02% 1.96% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 138.80 132.42 58.09 57.78 85.90 22.57 32.49 27.35%
EPS 21.37 30.69 9.51 11.61 18.45 -3.36 3.29 36.55%
DPS 6.67 6.67 3.33 3.33 3.33 0.00 0.00 -
NAPS 2.95 2.82 2.00 2.001 1.85 1.66 1.68 9.82%
Adjusted Per Share Value based on latest NOSH - 260,645
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 138.72 131.73 58.79 59.28 88.66 23.17 32.86 27.10%
EPS 21.36 30.53 9.63 11.92 19.05 -3.45 3.33 36.27%
DPS 6.66 6.63 3.37 3.42 3.44 0.00 0.00 -
NAPS 2.9483 2.8054 2.024 2.0531 1.9094 1.7038 1.699 9.61%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 1.84 2.88 1.70 1.38 1.92 1.16 2.43 -
P/RPS 1.33 2.17 2.93 2.39 2.24 5.14 7.48 -24.99%
P/EPS 8.61 9.38 17.87 11.88 10.40 -34.52 73.79 -30.07%
EY 11.62 10.66 5.60 8.42 9.61 -2.90 1.36 42.93%
DY 3.62 2.31 1.96 2.42 1.74 0.00 0.00 -
P/NAPS 0.62 1.02 0.85 0.69 1.04 0.70 1.45 -13.19%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 10/06/08 04/06/07 15/06/06 09/06/05 14/06/04 11/06/03 24/06/02 -
Price 1.80 2.62 1.42 1.25 1.64 1.52 1.88 -
P/RPS 1.30 1.98 2.44 2.16 1.91 6.73 5.79 -22.02%
P/EPS 8.42 8.54 14.93 10.76 8.89 -45.24 57.09 -27.29%
EY 11.87 11.72 6.70 9.29 11.25 -2.21 1.75 37.54%
DY 3.70 2.54 2.35 2.67 2.03 0.00 0.00 -
P/NAPS 0.61 0.93 0.71 0.62 0.89 0.92 1.12 -9.62%

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