[HWANG] YoY TTM Result on 31-Jan-2003 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- -158.85%
YoY- 42.44%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 121,036 180,316 147,976 105,319 63,796 164,168 163,853 -4.91%
PBT 24,244 52,835 58,245 5,293 5,888 91,756 104,020 -21.53%
Tax -8,460 -17,921 -19,718 -6,606 -3,389 -29,679 -14,186 -8.24%
NP 15,784 34,914 38,527 -1,313 2,499 62,077 89,834 -25.14%
-
NP to SH 14,793 34,914 38,527 -1,313 -2,281 62,077 89,834 -25.94%
-
Tax Rate 34.90% 33.92% 33.85% 124.81% 57.56% 32.35% 13.64% -
Total Cost 105,252 145,402 109,449 106,632 61,297 102,091 74,019 6.03%
-
Net Worth 518,823 518,566 479,574 441,647 426,474 473,345 485,255 1.12%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 26,037 6,594 - - - 25,799 38,189 -6.17%
Div Payout % 176.01% 18.89% - - - 41.56% 42.51% -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 518,823 518,566 479,574 441,647 426,474 473,345 485,255 1.12%
NOSH 259,411 261,902 263,502 266,052 258,469 258,658 255,397 0.26%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 13.04% 19.36% 26.04% -1.25% 3.92% 37.81% 54.83% -
ROE 2.85% 6.73% 8.03% -0.30% -0.53% 13.11% 18.51% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 46.66 68.85 56.16 39.59 24.68 63.47 64.16 -5.16%
EPS 5.70 13.33 14.62 -0.49 -0.88 24.00 35.17 -26.14%
DPS 10.00 2.50 0.00 0.00 0.00 10.00 14.95 -6.47%
NAPS 2.00 1.98 1.82 1.66 1.65 1.83 1.90 0.85%
Adjusted Per Share Value based on latest NOSH - 266,052
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 47.41 70.63 57.97 41.26 24.99 64.31 64.18 -4.91%
EPS 5.79 13.68 15.09 -0.51 -0.89 24.32 35.19 -25.95%
DPS 10.20 2.58 0.00 0.00 0.00 10.11 14.96 -6.17%
NAPS 2.0323 2.0313 1.8786 1.73 1.6706 1.8542 1.9009 1.11%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 1.32 1.55 1.93 1.50 1.97 2.40 4.88 -
P/RPS 2.83 2.25 3.44 3.79 7.98 3.78 7.61 -15.18%
P/EPS 23.15 11.63 13.20 -303.94 -223.23 10.00 13.87 8.90%
EY 4.32 8.60 7.58 -0.33 -0.45 10.00 7.21 -8.17%
DY 7.58 1.61 0.00 0.00 0.00 4.17 3.06 16.30%
P/NAPS 0.66 0.78 1.06 0.90 1.19 1.31 2.57 -20.25%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 08/03/06 28/03/05 25/03/04 26/03/03 25/03/02 13/03/01 - -
Price 1.45 1.45 2.40 1.23 1.96 2.03 0.00 -
P/RPS 3.11 2.11 4.27 3.11 7.94 3.20 0.00 -
P/EPS 25.43 10.88 16.41 -249.23 -222.10 8.46 0.00 -
EY 3.93 9.19 6.09 -0.40 -0.45 11.82 0.00 -
DY 6.90 1.72 0.00 0.00 0.00 4.93 0.00 -
P/NAPS 0.73 0.73 1.32 0.74 1.19 1.11 0.00 -

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