[HWANG] YoY TTM Result on 31-Oct-2006 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 11.48%
YoY- 100.01%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 299,605 347,372 399,372 184,131 136,664 182,025 117,083 16.93%
PBT 63,275 36,309 125,875 47,814 32,969 58,358 37,696 9.00%
Tax -15,204 -11,280 -33,205 -3,116 -10,824 -18,563 -14,699 0.56%
NP 48,071 25,029 92,670 44,698 22,145 39,795 22,997 13.06%
-
NP to SH 44,610 20,818 89,041 43,022 21,510 39,795 22,997 11.66%
-
Tax Rate 24.03% 31.07% 26.38% 6.52% 32.83% 31.81% 38.99% -
Total Cost 251,534 322,343 306,702 139,433 114,519 142,230 94,086 17.79%
-
Net Worth 785,713 743,976 754,963 507,039 533,202 517,986 468,522 8.99%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 12,764 25,512 25,435 19,213 19,552 13,182 - -
Div Payout % 28.61% 122.55% 28.57% 44.66% 90.90% 33.13% - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 785,713 743,976 754,963 507,039 533,202 517,986 468,522 8.99%
NOSH 255,101 254,786 255,055 253,519 260,099 262,937 263,215 -0.52%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 16.04% 7.21% 23.20% 24.28% 16.20% 21.86% 19.64% -
ROE 5.68% 2.80% 11.79% 8.48% 4.03% 7.68% 4.91% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 117.45 136.34 156.58 72.63 52.54 69.23 44.48 17.54%
EPS 17.49 8.17 34.91 16.97 8.27 15.13 8.74 12.24%
DPS 5.00 10.00 10.00 7.58 7.50 5.00 0.00 -
NAPS 3.08 2.92 2.96 2.00 2.05 1.97 1.78 9.56%
Adjusted Per Share Value based on latest NOSH - 253,519
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 117.36 136.07 156.44 72.13 53.53 71.30 45.86 16.93%
EPS 17.47 8.15 34.88 16.85 8.43 15.59 9.01 11.65%
DPS 5.00 9.99 9.96 7.53 7.66 5.16 0.00 -
NAPS 3.0778 2.9143 2.9574 1.9862 2.0887 2.0291 1.8353 8.99%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.61 1.05 2.41 1.74 1.25 1.60 2.13 -
P/RPS 1.37 0.77 1.54 2.40 2.38 2.31 4.79 -18.81%
P/EPS 9.21 12.85 6.90 10.25 15.12 10.57 24.38 -14.96%
EY 10.86 7.78 14.49 9.75 6.62 9.46 4.10 17.60%
DY 3.11 9.52 4.15 4.36 6.00 3.13 0.00 -
P/NAPS 0.52 0.36 0.81 0.87 0.61 0.81 1.20 -12.99%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 09/12/09 22/12/08 07/12/07 30/11/06 08/12/05 29/11/04 21/11/03 -
Price 1.60 1.07 2.29 2.02 1.28 1.61 1.95 -
P/RPS 1.36 0.78 1.46 2.78 2.44 2.33 4.38 -17.69%
P/EPS 9.15 13.10 6.56 11.90 15.48 10.64 22.32 -13.79%
EY 10.93 7.64 15.24 8.40 6.46 9.40 4.48 16.01%
DY 3.13 9.35 4.37 3.75 5.86 3.11 0.00 -
P/NAPS 0.52 0.37 0.77 1.01 0.62 0.82 1.10 -11.72%

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