[HWANG] YoY TTM Result on 31-Jul-2005 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
26-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- -15.46%
YoY- -41.17%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 348,593 358,791 167,742 143,834 205,923 74,679 117,591 19.83%
PBT 55,555 111,710 43,634 39,110 66,273 15,673 14,013 25.77%
Tax -14,718 -30,898 -3,274 -12,626 -21,390 -7,729 -10,413 5.93%
NP 40,837 80,812 40,360 26,484 44,883 7,944 3,600 49.84%
-
NP to SH 36,303 77,634 38,590 26,403 44,883 7,944 3,600 46.93%
-
Tax Rate 26.49% 27.66% 7.50% 32.28% 32.28% 49.31% 74.31% -
Total Cost 307,756 277,979 127,382 117,350 161,040 66,735 113,991 17.98%
-
Net Worth 745,411 739,345 509,114 526,663 518,233 453,276 436,014 9.34%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 25,512 25,435 19,213 19,552 13,182 - - -
Div Payout % 70.28% 32.76% 49.79% 74.05% 29.37% - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 745,411 739,345 509,114 526,663 518,233 453,276 436,014 9.34%
NOSH 255,277 254,946 254,557 260,724 263,062 263,532 259,532 -0.27%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 11.71% 22.52% 24.06% 18.41% 21.80% 10.64% 3.06% -
ROE 4.87% 10.50% 7.58% 5.01% 8.66% 1.75% 0.83% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 136.55 140.73 65.90 55.17 78.28 28.34 45.31 20.16%
EPS 14.22 30.45 15.16 10.13 17.06 3.01 1.39 47.28%
DPS 10.00 10.00 7.55 7.50 5.00 0.00 0.00 -
NAPS 2.92 2.90 2.00 2.02 1.97 1.72 1.68 9.64%
Adjusted Per Share Value based on latest NOSH - 260,724
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 136.55 140.55 65.71 56.34 80.66 29.25 46.06 19.83%
EPS 14.22 30.41 15.12 10.34 17.58 3.11 1.41 46.93%
DPS 9.99 9.96 7.53 7.66 5.16 0.00 0.00 -
NAPS 2.9199 2.8962 1.9943 2.0631 2.03 1.7756 1.708 9.33%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 1.65 2.77 1.53 1.29 1.59 1.58 1.87 -
P/RPS 1.21 1.97 2.32 2.34 2.03 5.58 4.13 -18.48%
P/EPS 11.60 9.10 10.09 12.74 9.32 52.41 134.81 -33.53%
EY 8.62 10.99 9.91 7.85 10.73 1.91 0.74 50.50%
DY 6.06 3.61 4.93 5.81 3.14 0.00 0.00 -
P/NAPS 0.57 0.96 0.77 0.64 0.81 0.92 1.11 -10.50%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 30/09/08 24/09/07 27/09/06 26/09/05 27/09/04 24/09/03 26/09/02 -
Price 1.40 2.20 1.45 1.23 1.50 1.58 1.68 -
P/RPS 1.03 1.56 2.20 2.23 1.92 5.58 3.71 -19.21%
P/EPS 9.84 7.22 9.56 12.15 8.79 52.41 121.12 -34.16%
EY 10.16 13.84 10.45 8.23 11.37 1.91 0.83 51.75%
DY 7.14 4.55 5.21 6.10 3.33 0.00 0.00 -
P/NAPS 0.48 0.76 0.73 0.61 0.76 0.92 1.00 -11.50%

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