[HWANG] YoY TTM Result on 31-Jul-2006 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 81.03%
YoY- 46.16%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 295,798 348,593 358,791 167,742 143,834 205,923 74,679 25.75%
PBT 45,518 55,555 111,710 43,634 39,110 66,273 15,673 19.42%
Tax -11,154 -14,718 -30,898 -3,274 -12,626 -21,390 -7,729 6.29%
NP 34,364 40,837 80,812 40,360 26,484 44,883 7,944 27.61%
-
NP to SH 31,290 36,303 77,634 38,590 26,403 44,883 7,944 25.64%
-
Tax Rate 24.50% 26.49% 27.66% 7.50% 32.28% 32.28% 49.31% -
Total Cost 261,434 307,756 277,979 127,382 117,350 161,040 66,735 25.52%
-
Net Worth 770,990 745,411 739,345 509,114 526,663 518,233 453,276 9.24%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 12,764 25,512 25,435 19,213 19,552 13,182 - -
Div Payout % 40.79% 70.28% 32.76% 49.79% 74.05% 29.37% - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 770,990 745,411 739,345 509,114 526,663 518,233 453,276 9.24%
NOSH 255,295 255,277 254,946 254,557 260,724 263,062 263,532 -0.52%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 11.62% 11.71% 22.52% 24.06% 18.41% 21.80% 10.64% -
ROE 4.06% 4.87% 10.50% 7.58% 5.01% 8.66% 1.75% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 115.87 136.55 140.73 65.90 55.17 78.28 28.34 26.42%
EPS 12.26 14.22 30.45 15.16 10.13 17.06 3.01 26.34%
DPS 5.00 10.00 10.00 7.55 7.50 5.00 0.00 -
NAPS 3.02 2.92 2.90 2.00 2.02 1.97 1.72 9.82%
Adjusted Per Share Value based on latest NOSH - 254,557
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 115.87 136.55 140.55 65.71 56.34 80.66 29.25 25.76%
EPS 12.26 14.22 30.41 15.12 10.34 17.58 3.11 25.66%
DPS 5.00 9.99 9.96 7.53 7.66 5.16 0.00 -
NAPS 3.0201 2.9199 2.8962 1.9943 2.0631 2.03 1.7756 9.24%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 1.63 1.65 2.77 1.53 1.29 1.59 1.58 -
P/RPS 1.41 1.21 1.97 2.32 2.34 2.03 5.58 -20.47%
P/EPS 13.30 11.60 9.10 10.09 12.74 9.32 52.41 -20.41%
EY 7.52 8.62 10.99 9.91 7.85 10.73 1.91 25.63%
DY 3.07 6.06 3.61 4.93 5.81 3.14 0.00 -
P/NAPS 0.54 0.57 0.96 0.77 0.64 0.81 0.92 -8.48%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 28/09/09 30/09/08 24/09/07 27/09/06 26/09/05 27/09/04 24/09/03 -
Price 1.55 1.40 2.20 1.45 1.23 1.50 1.58 -
P/RPS 1.34 1.03 1.56 2.20 2.23 1.92 5.58 -21.14%
P/EPS 12.65 9.84 7.22 9.56 12.15 8.79 52.41 -21.07%
EY 7.91 10.16 13.84 10.45 8.23 11.37 1.91 26.69%
DY 3.23 7.14 4.55 5.21 6.10 3.33 0.00 -
P/NAPS 0.51 0.48 0.76 0.73 0.61 0.76 0.92 -9.35%

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