[HWANG] YoY Cumulative Quarter Result on 31-Jan-2005 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 128.16%
YoY- -36.75%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 175,561 133,140 62,062 79,397 105,004 31,707 38,016 29.03%
PBT 48,603 39,809 13,132 27,137 40,575 -1,997 6,723 39.03%
Tax -11,694 -11,273 -5,975 -9,979 -13,448 -1,459 -5,266 14.21%
NP 36,909 28,536 7,157 17,158 27,127 -3,456 1,457 71.33%
-
NP to SH 34,402 26,497 6,249 17,158 27,127 -3,456 1,457 69.33%
-
Tax Rate 24.06% 28.32% 45.50% 36.77% 33.14% - 78.33% -
Total Cost 138,652 104,604 54,905 62,239 77,877 35,163 36,559 24.86%
-
Net Worth 754,854 690,343 519,454 519,462 479,331 434,618 421,763 10.18%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 12,750 12,690 6,493 - 6,584 - - -
Div Payout % 37.06% 47.89% 103.91% - 24.27% - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 754,854 690,343 519,454 519,462 479,331 434,618 421,763 10.18%
NOSH 255,018 253,802 259,727 262,354 263,368 261,818 255,614 -0.03%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 21.02% 21.43% 11.53% 21.61% 25.83% -10.90% 3.83% -
ROE 4.56% 3.84% 1.20% 3.30% 5.66% -0.80% 0.35% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 68.84 52.46 23.90 30.26 39.87 12.11 14.87 29.08%
EPS 13.49 10.44 2.41 6.54 10.30 -1.32 0.57 69.40%
DPS 5.00 5.00 2.50 0.00 2.50 0.00 0.00 -
NAPS 2.96 2.72 2.00 1.98 1.82 1.66 1.65 10.22%
Adjusted Per Share Value based on latest NOSH - 261,902
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 68.77 52.15 24.31 31.10 41.13 12.42 14.89 29.03%
EPS 13.48 10.38 2.45 6.72 10.63 -1.35 0.57 69.38%
DPS 4.99 4.97 2.54 0.00 2.58 0.00 0.00 -
NAPS 2.9569 2.7042 2.0348 2.0348 1.8776 1.7025 1.6521 10.18%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 2.02 2.34 1.32 1.55 1.93 1.50 1.97 -
P/RPS 2.93 4.46 5.52 5.12 4.84 12.39 13.25 -22.22%
P/EPS 14.97 22.41 54.86 23.70 18.74 -113.64 345.61 -40.72%
EY 6.68 4.46 1.82 4.22 5.34 -0.88 0.29 68.63%
DY 2.48 2.14 1.89 0.00 1.30 0.00 0.00 -
P/NAPS 0.68 0.86 0.66 0.78 1.06 0.90 1.19 -8.90%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 24/03/08 04/04/07 08/03/06 28/03/05 25/03/04 26/03/03 25/03/02 -
Price 1.75 2.69 1.45 1.45 2.40 1.23 1.96 -
P/RPS 2.54 5.13 6.07 4.79 6.02 10.16 13.18 -23.98%
P/EPS 12.97 25.77 60.27 22.17 23.30 -93.18 343.86 -42.07%
EY 7.71 3.88 1.66 4.51 4.29 -1.07 0.29 72.71%
DY 2.86 1.86 1.72 0.00 1.04 0.00 0.00 -
P/NAPS 0.59 0.99 0.73 0.73 1.32 0.74 1.19 -11.03%

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