[HWANG] YoY Cumulative Quarter 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- 15.77%
YoY- -41.15%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 348,593 358,792 173,206 143,834 205,923 74,679 135,767 17.00%
PBT 55,556 111,711 44,495 39,110 66,273 15,673 14,013 25.77%
Tax -14,718 -30,898 -3,436 -11,611 -21,390 -7,729 -10,413 5.93%
NP 40,838 80,813 41,059 27,499 44,883 7,944 3,600 49.84%
-
NP to SH 36,303 77,634 39,297 26,412 44,883 7,944 3,600 46.93%
-
Tax Rate 26.49% 27.66% 7.72% 29.69% 32.28% 49.31% 74.31% -
Total Cost 307,755 277,979 132,147 116,335 161,040 66,735 132,167 15.11%
-
Net Worth 744,938 737,192 677,002 655,305 518,893 450,946 435,107 9.36%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 25,511 25,420 19,306 19,612 6,584 6,554 6,474 25.65%
Div Payout % 70.27% 32.74% 49.13% 74.26% 14.67% 82.51% 179.86% -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 744,938 737,192 677,002 655,305 518,893 450,946 435,107 9.36%
NOSH 255,115 254,204 257,415 261,504 263,397 262,178 258,992 -0.25%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 11.72% 22.52% 23.71% 19.12% 21.80% 10.64% 2.65% -
ROE 4.87% 10.53% 5.80% 4.03% 8.65% 1.76% 0.83% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 136.64 141.14 67.29 55.00 78.18 28.48 52.42 17.29%
EPS 14.23 30.54 15.26 10.10 17.04 3.03 1.39 47.30%
DPS 10.00 10.00 7.50 7.50 2.50 2.50 2.50 25.96%
NAPS 2.92 2.90 2.63 2.5059 1.97 1.72 1.68 9.64%
Adjusted Per Share Value based on latest NOSH - 260,724
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 136.55 140.55 67.85 56.34 80.66 29.25 53.18 17.00%
EPS 14.22 30.41 15.39 10.35 17.58 3.11 1.41 46.93%
DPS 9.99 9.96 7.56 7.68 2.58 2.57 2.54 25.61%
NAPS 2.9181 2.8877 2.652 2.567 2.0326 1.7665 1.7044 9.36%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 1.65 2.77 1.53 1.29 1.59 1.58 1.87 -
P/RPS 1.21 1.96 2.27 2.35 2.03 5.55 3.57 -16.48%
P/EPS 11.60 9.07 10.02 12.77 9.33 52.15 134.53 -33.50%
EY 8.62 11.03 9.98 7.83 10.72 1.92 0.74 50.50%
DY 6.06 3.61 4.90 5.81 1.57 1.58 1.34 28.56%
P/NAPS 0.57 0.96 0.58 0.51 0.81 0.92 1.11 -10.50%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 30/09/08 24/09/07 27/09/06 26/09/05 27/09/04 24/09/03 26/09/02 -
Price 1.40 2.20 1.45 1.23 1.50 1.58 1.68 -
P/RPS 1.02 1.56 2.15 2.24 1.92 5.55 3.20 -17.33%
P/EPS 9.84 7.20 9.50 12.18 8.80 52.15 120.86 -34.14%
EY 10.16 13.88 10.53 8.21 11.36 1.92 0.83 51.75%
DY 7.14 4.55 5.17 6.10 1.67 1.58 1.49 29.81%
P/NAPS 0.48 0.76 0.55 0.49 0.76 0.92 1.00 -11.50%

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