[HWANG] QoQ Annualized Quarter Result on 30-Apr-2004 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
14-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- -10.38%
YoY- 652.25%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 158,794 138,412 205,923 226,334 210,008 234,004 74,679 64.97%
PBT 54,274 49,656 66,273 74,661 81,150 81,316 15,673 128.02%
Tax -19,958 -19,576 -21,390 -26,041 -26,896 -30,884 -7,729 87.67%
NP 34,316 30,080 44,883 48,620 54,254 50,432 7,944 164.06%
-
NP to SH 34,316 30,080 44,883 48,620 54,254 50,432 7,944 164.06%
-
Tax Rate 36.77% 39.42% 32.28% 34.88% 33.14% 37.98% 49.31% -
Total Cost 124,478 108,332 161,040 177,714 155,754 183,572 66,735 51.24%
-
Net Worth 519,462 517,986 518,893 487,429 479,331 468,522 450,946 9.84%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - 6,584 8,782 13,168 - 6,554 -
Div Payout % - - 14.67% 18.06% 24.27% - 82.51% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 519,462 517,986 518,893 487,429 479,331 468,522 450,946 9.84%
NOSH 262,354 262,937 263,397 263,475 263,368 263,215 262,178 0.04%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 21.61% 21.73% 21.80% 21.48% 25.83% 21.55% 10.64% -
ROE 6.61% 5.81% 8.65% 9.97% 11.32% 10.76% 1.76% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 60.53 52.64 78.18 85.90 79.74 88.90 28.48 64.92%
EPS 13.08 11.44 17.04 18.45 20.60 19.16 3.03 163.94%
DPS 0.00 0.00 2.50 3.33 5.00 0.00 2.50 -
NAPS 1.98 1.97 1.97 1.85 1.82 1.78 1.72 9.79%
Adjusted Per Share Value based on latest NOSH - 263,785
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 62.20 54.22 80.66 88.66 82.26 91.66 29.25 64.98%
EPS 13.44 11.78 17.58 19.05 21.25 19.76 3.11 164.13%
DPS 0.00 0.00 2.58 3.44 5.16 0.00 2.57 -
NAPS 2.0348 2.0291 2.0326 1.9094 1.8776 1.8353 1.7665 9.83%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.55 1.60 1.59 1.92 1.93 2.13 1.58 -
P/RPS 2.56 3.04 2.03 2.24 2.42 2.40 5.55 -40.16%
P/EPS 11.85 13.99 9.33 10.40 9.37 11.12 52.15 -62.59%
EY 8.44 7.15 10.72 9.61 10.67 9.00 1.92 167.14%
DY 0.00 0.00 1.57 1.74 2.59 0.00 1.58 -
P/NAPS 0.78 0.81 0.81 1.04 1.06 1.20 0.92 -10.37%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 28/03/05 29/11/04 27/09/04 14/06/04 25/03/04 21/11/03 24/09/03 -
Price 1.45 1.61 1.50 1.64 2.40 1.95 1.58 -
P/RPS 2.40 3.06 1.92 1.91 3.01 2.19 5.55 -42.66%
P/EPS 11.09 14.07 8.80 8.89 11.65 10.18 52.15 -64.20%
EY 9.02 7.11 11.36 11.25 8.58 9.83 1.92 179.19%
DY 0.00 0.00 1.67 2.03 2.08 0.00 1.58 -
P/NAPS 0.73 0.82 0.76 0.89 1.32 1.10 0.92 -14.23%

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