[HWANG] YoY Quarter Result on 31-Jan-2004 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 15.16%
YoY- 1536.1%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 89,317 29,166 44,794 46,503 15,610 22,399 17,124 31.67%
PBT 29,356 5,998 14,723 20,246 -303 6,413 3,036 45.93%
Tax -8,339 -2,721 -5,085 -5,727 -708 -3,880 -915 44.50%
NP 21,017 3,277 9,638 14,519 -1,011 2,533 2,121 46.53%
-
NP to SH 19,438 2,921 9,638 14,519 -1,011 2,533 2,121 44.63%
-
Tax Rate 28.41% 45.37% 34.54% 28.29% - 60.50% 30.14% -
Total Cost 68,300 25,889 35,156 31,984 16,621 19,866 15,003 28.72%
-
Net Worth 690,226 518,823 518,566 479,574 441,647 426,474 473,345 6.48%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 12,687 6,485 - 6,587 - - 6,466 11.88%
Div Payout % 65.27% 222.02% - 45.37% - - 304.88% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 690,226 518,823 518,566 479,574 441,647 426,474 473,345 6.48%
NOSH 253,759 259,411 261,902 263,502 266,052 258,469 258,658 -0.31%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 23.53% 11.24% 21.52% 31.22% -6.48% 11.31% 12.39% -
ROE 2.82% 0.56% 1.86% 3.03% -0.23% 0.59% 0.45% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 35.20 11.24 17.10 17.65 5.87 8.67 6.62 32.09%
EPS 7.66 1.13 3.68 5.51 -0.38 0.98 0.82 45.09%
DPS 5.00 2.50 0.00 2.50 0.00 0.00 2.50 12.24%
NAPS 2.72 2.00 1.98 1.82 1.66 1.65 1.83 6.82%
Adjusted Per Share Value based on latest NOSH - 263,502
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 34.99 11.42 17.55 18.22 6.11 8.77 6.71 31.66%
EPS 7.61 1.14 3.78 5.69 -0.40 0.99 0.83 44.64%
DPS 4.97 2.54 0.00 2.58 0.00 0.00 2.53 11.90%
NAPS 2.7038 2.0323 2.0313 1.8786 1.73 1.6706 1.8542 6.48%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 2.34 1.32 1.55 1.93 1.50 1.97 2.40 -
P/RPS 6.65 11.74 9.06 10.94 25.57 22.73 36.25 -24.61%
P/EPS 30.55 117.23 42.12 35.03 -394.74 201.02 292.68 -31.37%
EY 3.27 0.85 2.37 2.85 -0.25 0.50 0.34 45.80%
DY 2.14 1.89 0.00 1.30 0.00 0.00 1.04 12.77%
P/NAPS 0.86 0.66 0.78 1.06 0.90 1.19 1.31 -6.77%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 04/04/07 08/03/06 28/03/05 25/03/04 26/03/03 25/03/02 13/03/01 -
Price 2.69 1.45 1.45 2.40 1.23 1.96 2.03 -
P/RPS 7.64 12.90 8.48 13.60 20.96 22.62 30.66 -20.66%
P/EPS 35.12 128.77 39.40 43.56 -323.68 200.00 247.56 -27.77%
EY 2.85 0.78 2.54 2.30 -0.31 0.50 0.40 38.69%
DY 1.86 1.72 0.00 1.04 0.00 0.00 1.23 7.13%
P/NAPS 0.99 0.73 0.73 1.32 0.74 1.19 1.11 -1.88%

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