[HWANG] QoQ Annualized Quarter Result on 30-Apr-2007 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
04-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 47.09%
YoY- 217.18%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 351,122 337,612 358,792 336,289 266,280 175,288 173,206 59.96%
PBT 97,206 98,472 111,711 109,913 79,618 41,812 44,495 68.12%
Tax -23,388 -20,964 -30,898 -29,581 -22,546 -11,736 -3,436 257.91%
NP 73,818 77,508 80,813 80,332 57,072 30,076 41,059 47.69%
-
NP to SH 68,804 73,864 77,634 77,949 52,994 28,236 39,297 45.11%
-
Tax Rate 24.06% 21.29% 27.66% 26.91% 28.32% 28.07% 7.72% -
Total Cost 277,304 260,104 277,979 255,957 209,208 145,212 132,147 63.68%
-
Net Worth 754,854 754,963 737,192 716,172 690,343 507,039 677,002 7.50%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 25,501 - 25,420 16,930 25,380 - 19,306 20.32%
Div Payout % 37.06% - 32.74% 21.72% 47.89% - 49.13% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 754,854 754,963 737,192 716,172 690,343 507,039 677,002 7.50%
NOSH 255,018 255,055 254,204 253,961 253,802 253,519 257,415 -0.62%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 21.02% 22.96% 22.52% 23.89% 21.43% 17.16% 23.71% -
ROE 9.11% 9.78% 10.53% 10.88% 7.68% 5.57% 5.80% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 137.68 132.37 141.14 132.42 104.92 69.14 67.29 60.95%
EPS 26.98 28.96 30.54 30.69 20.88 11.12 15.26 46.06%
DPS 10.00 0.00 10.00 6.67 10.00 0.00 7.50 21.07%
NAPS 2.96 2.96 2.90 2.82 2.72 2.00 2.63 8.17%
Adjusted Per Share Value based on latest NOSH - 254,295
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 137.54 132.25 140.55 131.73 104.31 68.66 67.85 59.96%
EPS 26.95 28.93 30.41 30.53 20.76 11.06 15.39 45.13%
DPS 9.99 0.00 9.96 6.63 9.94 0.00 7.56 20.35%
NAPS 2.9569 2.9574 2.8877 2.8054 2.7042 1.9862 2.652 7.50%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 2.02 2.41 2.77 2.88 2.34 1.74 1.53 -
P/RPS 1.47 1.82 1.96 2.17 2.23 2.52 2.27 -25.09%
P/EPS 7.49 8.32 9.07 9.38 11.21 15.62 10.02 -17.59%
EY 13.36 12.02 11.03 10.66 8.92 6.40 9.98 21.40%
DY 4.95 0.00 3.61 2.31 4.27 0.00 4.90 0.67%
P/NAPS 0.68 0.81 0.96 1.02 0.86 0.87 0.58 11.15%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 24/03/08 07/12/07 24/09/07 04/06/07 04/04/07 30/11/06 27/09/06 -
Price 1.75 2.29 2.20 2.62 2.69 2.02 1.45 -
P/RPS 1.27 1.73 1.56 1.98 2.56 2.92 2.15 -29.53%
P/EPS 6.49 7.91 7.20 8.54 12.88 18.14 9.50 -22.37%
EY 15.42 12.65 13.88 11.72 7.76 5.51 10.53 28.86%
DY 5.71 0.00 4.55 2.54 3.72 0.00 5.17 6.82%
P/NAPS 0.59 0.77 0.76 0.93 0.99 1.01 0.55 4.77%

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