[HWANG] YoY TTM Result on 31-Oct-2003 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 189.49%
YoY- 930.79%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 184,131 136,664 182,025 117,083 118,071 52,558 192,710 -0.75%
PBT 47,814 32,969 58,358 37,696 12,009 2,511 117,792 -13.94%
Tax -3,116 -10,824 -18,563 -14,699 -9,778 -424 -36,970 -33.77%
NP 44,698 22,145 39,795 22,997 2,231 2,087 80,822 -9.39%
-
NP to SH 43,022 21,510 39,795 22,997 2,231 -2,693 80,822 -9.97%
-
Tax Rate 6.52% 32.83% 31.81% 38.99% 81.42% 16.89% 31.39% -
Total Cost 139,433 114,519 142,230 94,086 115,840 50,471 111,888 3.73%
-
Net Worth 507,039 533,202 517,986 468,522 434,377 420,152 538,344 -0.99%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 19,213 19,552 13,182 - - - 38,488 -10.92%
Div Payout % 44.66% 90.90% 33.13% - - - 47.62% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 507,039 533,202 517,986 468,522 434,377 420,152 538,344 -0.99%
NOSH 253,519 260,099 262,937 263,215 260,106 256,190 258,819 -0.34%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 24.28% 16.20% 21.86% 19.64% 1.89% 3.97% 41.94% -
ROE 8.48% 4.03% 7.68% 4.91% 0.51% -0.64% 15.01% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 72.63 52.54 69.23 44.48 45.39 20.52 74.46 -0.41%
EPS 16.97 8.27 15.13 8.74 0.86 -1.05 31.23 -9.66%
DPS 7.58 7.50 5.00 0.00 0.00 0.00 15.00 -10.74%
NAPS 2.00 2.05 1.97 1.78 1.67 1.64 2.08 -0.65%
Adjusted Per Share Value based on latest NOSH - 263,215
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 72.13 53.53 71.30 45.86 46.25 20.59 75.49 -0.75%
EPS 16.85 8.43 15.59 9.01 0.87 -1.05 31.66 -9.97%
DPS 7.53 7.66 5.16 0.00 0.00 0.00 15.08 -10.92%
NAPS 1.9862 2.0887 2.0291 1.8353 1.7016 1.6458 2.1088 -0.99%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.74 1.25 1.60 2.13 1.46 1.68 2.87 -
P/RPS 2.40 2.38 2.31 4.79 3.22 8.19 3.85 -7.57%
P/EPS 10.25 15.12 10.57 24.38 170.22 -159.82 9.19 1.83%
EY 9.75 6.62 9.46 4.10 0.59 -0.63 10.88 -1.81%
DY 4.36 6.00 3.13 0.00 0.00 0.00 5.23 -2.98%
P/NAPS 0.87 0.61 0.81 1.20 0.87 1.02 1.38 -7.39%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 30/11/06 08/12/05 29/11/04 21/11/03 11/12/02 30/11/01 30/11/00 -
Price 2.02 1.28 1.61 1.95 1.47 1.81 2.89 -
P/RPS 2.78 2.44 2.33 4.38 3.24 8.82 3.88 -5.40%
P/EPS 11.90 15.48 10.64 22.32 171.38 -172.19 9.25 4.28%
EY 8.40 6.46 9.40 4.48 0.58 -0.58 10.81 -4.11%
DY 3.75 5.86 3.11 0.00 0.00 0.00 5.19 -5.26%
P/NAPS 1.01 0.62 0.82 1.10 0.88 1.10 1.39 -5.18%

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