[HWANG] YoY Annualized Quarter Result on 31-Jul-2004 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- -7.69%
YoY- 464.99%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 358,792 173,206 143,834 205,923 74,679 135,767 57,349 35.72%
PBT 111,711 44,495 39,110 66,273 15,673 14,013 8,407 53.87%
Tax -30,898 -3,436 -11,611 -21,390 -7,729 -10,413 -6,297 30.34%
NP 80,813 41,059 27,499 44,883 7,944 3,600 2,110 83.54%
-
NP to SH 77,634 39,297 26,412 44,883 7,944 3,600 2,110 82.32%
-
Tax Rate 27.66% 7.72% 29.69% 32.28% 49.31% 74.31% 74.90% -
Total Cost 277,979 132,147 116,335 161,040 66,735 132,167 55,239 30.89%
-
Net Worth 737,192 677,002 655,305 518,893 450,946 435,107 419,426 9.85%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 25,420 19,306 19,612 6,584 6,554 6,474 6,432 25.72%
Div Payout % 32.74% 49.13% 74.26% 14.67% 82.51% 179.86% 304.88% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 737,192 677,002 655,305 518,893 450,946 435,107 419,426 9.85%
NOSH 254,204 257,415 261,504 263,397 262,178 258,992 257,317 -0.20%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 22.52% 23.71% 19.12% 21.80% 10.64% 2.65% 3.68% -
ROE 10.53% 5.80% 4.03% 8.65% 1.76% 0.83% 0.50% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 141.14 67.29 55.00 78.18 28.48 52.42 22.29 35.99%
EPS 30.54 15.26 10.10 17.04 3.03 1.39 0.82 82.69%
DPS 10.00 7.50 7.50 2.50 2.50 2.50 2.50 25.97%
NAPS 2.90 2.63 2.5059 1.97 1.72 1.68 1.63 10.07%
Adjusted Per Share Value based on latest NOSH - 263,062
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 140.55 67.85 56.34 80.66 29.25 53.18 22.46 35.73%
EPS 30.41 15.39 10.35 17.58 3.11 1.41 0.83 82.19%
DPS 9.96 7.56 7.68 2.58 2.57 2.54 2.52 25.72%
NAPS 2.8877 2.652 2.567 2.0326 1.7665 1.7044 1.643 9.85%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 2.77 1.53 1.29 1.59 1.58 1.87 1.98 -
P/RPS 1.96 2.27 2.35 2.03 5.55 3.57 8.88 -22.25%
P/EPS 9.07 10.02 12.77 9.33 52.15 134.53 241.46 -42.11%
EY 11.03 9.98 7.83 10.72 1.92 0.74 0.41 73.05%
DY 3.61 4.90 5.81 1.57 1.58 1.34 1.26 19.16%
P/NAPS 0.96 0.58 0.51 0.81 0.92 1.11 1.21 -3.78%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 24/09/07 27/09/06 26/09/05 27/09/04 24/09/03 26/09/02 26/09/01 -
Price 2.20 1.45 1.23 1.50 1.58 1.68 1.60 -
P/RPS 1.56 2.15 2.24 1.92 5.55 3.20 7.18 -22.45%
P/EPS 7.20 9.50 12.18 8.80 52.15 120.86 195.12 -42.28%
EY 13.88 10.53 8.21 11.36 1.92 0.83 0.51 73.39%
DY 4.55 5.17 6.10 1.67 1.58 1.49 1.56 19.52%
P/NAPS 0.76 0.55 0.49 0.76 0.92 1.00 0.98 -4.14%

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