[HWANG] YoY TTM Result on 31-Jan-2007 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
04-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 38.39%
YoY- 302.48%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 328,879 313,317 401,213 244,282 121,036 180,316 147,976 14.22%
PBT 87,718 12,378 120,503 71,172 24,244 52,835 58,245 7.05%
Tax -21,743 -5,108 -31,319 -8,734 -8,460 -17,921 -19,718 1.64%
NP 65,975 7,270 89,184 62,438 15,784 34,914 38,527 9.37%
-
NP to SH 62,560 3,772 85,539 59,539 14,793 34,914 38,527 8.40%
-
Tax Rate 24.79% 41.27% 25.99% 12.27% 34.90% 33.92% 33.85% -
Total Cost 262,904 306,047 312,029 181,844 105,252 145,402 109,449 15.71%
-
Net Worth 793,521 746,023 754,728 690,226 518,823 518,566 479,574 8.74%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 19,143 12,763 25,496 25,415 26,037 6,594 - -
Div Payout % 30.60% 338.39% 29.81% 42.69% 176.01% 18.89% - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 793,521 746,023 754,728 690,226 518,823 518,566 479,574 8.74%
NOSH 255,151 258,139 254,976 253,759 259,411 261,902 263,502 -0.53%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 20.06% 2.32% 22.23% 25.56% 13.04% 19.36% 26.04% -
ROE 7.88% 0.51% 11.33% 8.63% 2.85% 6.73% 8.03% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 128.90 121.38 157.35 96.27 46.66 68.85 56.16 14.83%
EPS 24.52 1.46 33.55 23.46 5.70 13.33 14.62 8.99%
DPS 7.50 5.00 10.00 10.00 10.00 2.50 0.00 -
NAPS 3.11 2.89 2.96 2.72 2.00 1.98 1.82 9.33%
Adjusted Per Share Value based on latest NOSH - 253,759
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 128.83 122.73 157.16 95.69 47.41 70.63 57.97 14.22%
EPS 24.51 1.48 33.51 23.32 5.79 13.68 15.09 8.41%
DPS 7.50 5.00 9.99 9.96 10.20 2.58 0.00 -
NAPS 3.1084 2.9223 2.9564 2.7038 2.0323 2.0313 1.8786 8.74%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 1.75 1.12 2.02 2.34 1.32 1.55 1.93 -
P/RPS 1.36 0.92 1.28 2.43 2.83 2.25 3.44 -14.31%
P/EPS 7.14 76.65 6.02 9.97 23.15 11.63 13.20 -9.72%
EY 14.01 1.30 16.61 10.03 4.32 8.60 7.58 10.76%
DY 4.29 4.46 4.95 4.27 7.58 1.61 0.00 -
P/NAPS 0.56 0.39 0.68 0.86 0.66 0.78 1.06 -10.08%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 31/03/09 24/03/08 04/04/07 08/03/06 28/03/05 25/03/04 -
Price 1.75 1.06 1.75 2.69 1.45 1.45 2.40 -
P/RPS 1.36 0.87 1.11 2.79 3.11 2.11 4.27 -17.34%
P/EPS 7.14 72.54 5.22 11.46 25.43 10.88 16.41 -12.93%
EY 14.01 1.38 19.17 8.72 3.93 9.19 6.09 14.88%
DY 4.29 4.72 5.71 3.72 6.90 1.72 0.00 -
P/NAPS 0.56 0.37 0.59 0.99 0.73 0.73 1.32 -13.30%

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