[HWANG] YoY TTM 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- 67.53%
YoY- 3034.27%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 244,282 121,036 180,316 147,976 105,319 63,796 164,168 6.84%
PBT 71,172 24,244 52,835 58,245 5,293 5,888 91,756 -4.14%
Tax -8,734 -8,460 -17,921 -19,718 -6,606 -3,389 -29,679 -18.43%
NP 62,438 15,784 34,914 38,527 -1,313 2,499 62,077 0.09%
-
NP to SH 59,539 14,793 34,914 38,527 -1,313 -2,281 62,077 -0.69%
-
Tax Rate 12.27% 34.90% 33.92% 33.85% 124.81% 57.56% 32.35% -
Total Cost 181,844 105,252 145,402 109,449 106,632 61,297 102,091 10.09%
-
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 25,415 26,037 6,594 - - - 25,799 -0.24%
Div Payout % 42.69% 176.01% 18.89% - - - 41.56% -
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 25.56% 13.04% 19.36% 26.04% -1.25% 3.92% 37.81% -
ROE 8.63% 2.85% 6.73% 8.03% -0.30% -0.53% 13.11% -
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 96.27 46.66 68.85 56.16 39.59 24.68 63.47 7.18%
EPS 23.46 5.70 13.33 14.62 -0.49 -0.88 24.00 -0.37%
DPS 10.00 10.00 2.50 0.00 0.00 0.00 10.00 0.00%
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 95.69 47.41 70.63 57.97 41.26 24.99 64.31 6.84%
EPS 23.32 5.79 13.68 15.09 -0.51 -0.89 24.32 -0.69%
DPS 9.96 10.20 2.58 0.00 0.00 0.00 10.11 -0.24%
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 2.43 2.83 2.25 3.44 3.79 7.98 3.78 -7.09%
P/EPS 9.97 23.15 11.63 13.20 -303.94 -223.23 10.00 -0.05%
EY 10.03 4.32 8.60 7.58 -0.33 -0.45 10.00 0.04%
DY 4.27 7.58 1.61 0.00 0.00 0.00 4.17 0.39%
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 2.79 3.11 2.11 4.27 3.11 7.94 3.20 -2.25%
P/EPS 11.46 25.43 10.88 16.41 -249.23 -222.10 8.46 5.18%
EY 8.72 3.93 9.19 6.09 -0.40 -0.45 11.82 -4.94%
DY 3.72 6.90 1.72 0.00 0.00 0.00 4.93 -4.58%
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