[HWANG] YoY TTM Result on 31-Jul-2004 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- -12.01%
YoY- 464.99%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 358,791 167,742 143,834 205,923 74,679 117,591 57,352 35.72%
PBT 111,710 43,634 39,110 66,273 15,673 14,013 8,407 53.87%
Tax -30,898 -3,274 -12,626 -21,390 -7,729 -10,413 -1,517 65.21%
NP 80,812 40,360 26,484 44,883 7,944 3,600 6,890 50.70%
-
NP to SH 77,634 38,590 26,403 44,883 7,944 3,600 2,110 82.32%
-
Tax Rate 27.66% 7.50% 32.28% 32.28% 49.31% 74.31% 18.04% -
Total Cost 277,979 127,382 117,350 161,040 66,735 113,991 50,462 32.87%
-
Net Worth 739,345 509,114 526,663 518,233 453,276 436,014 424,614 9.67%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 25,435 19,213 19,552 13,182 - - 6,466 25.62%
Div Payout % 32.76% 49.79% 74.05% 29.37% - - 306.47% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 739,345 509,114 526,663 518,233 453,276 436,014 424,614 9.67%
NOSH 254,946 254,557 260,724 263,062 263,532 259,532 260,499 -0.35%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 22.52% 24.06% 18.41% 21.80% 10.64% 3.06% 12.01% -
ROE 10.50% 7.58% 5.01% 8.66% 1.75% 0.83% 0.50% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 140.73 65.90 55.17 78.28 28.34 45.31 22.02 36.20%
EPS 30.45 15.16 10.13 17.06 3.01 1.39 0.81 82.97%
DPS 10.00 7.55 7.50 5.00 0.00 0.00 2.50 25.97%
NAPS 2.90 2.00 2.02 1.97 1.72 1.68 1.63 10.07%
Adjusted Per Share Value based on latest NOSH - 263,062
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 140.55 65.71 56.34 80.66 29.25 46.06 22.47 35.72%
EPS 30.41 15.12 10.34 17.58 3.11 1.41 0.83 82.19%
DPS 9.96 7.53 7.66 5.16 0.00 0.00 2.53 25.64%
NAPS 2.8962 1.9943 2.0631 2.03 1.7756 1.708 1.6633 9.67%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 2.77 1.53 1.29 1.59 1.58 1.87 1.98 -
P/RPS 1.97 2.32 2.34 2.03 5.58 4.13 8.99 -22.34%
P/EPS 9.10 10.09 12.74 9.32 52.41 134.81 244.45 -42.20%
EY 10.99 9.91 7.85 10.73 1.91 0.74 0.41 72.95%
DY 3.61 4.93 5.81 3.14 0.00 0.00 1.26 19.16%
P/NAPS 0.96 0.77 0.64 0.81 0.92 1.11 1.21 -3.78%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 24/09/07 27/09/06 26/09/05 27/09/04 24/09/03 26/09/02 26/09/01 -
Price 2.20 1.45 1.23 1.50 1.58 1.68 1.60 -
P/RPS 1.56 2.20 2.23 1.92 5.58 3.71 7.27 -22.61%
P/EPS 7.22 9.56 12.15 8.79 52.41 121.12 197.54 -42.37%
EY 13.84 10.45 8.23 11.37 1.91 0.83 0.51 73.30%
DY 4.55 5.21 6.10 3.33 0.00 0.00 1.56 19.52%
P/NAPS 0.76 0.73 0.61 0.76 0.92 1.00 0.98 -4.14%

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