[HWANG] QoQ Annualized Quarter Result on 31-Jan-2006 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
08-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- 18.94%
YoY- -63.58%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 175,288 173,206 150,086 124,124 109,732 143,834 151,338 10.26%
PBT 41,812 44,495 42,980 26,264 25,092 39,110 47,937 -8.68%
Tax -11,736 -3,436 -16,606 -11,950 -12,368 -11,611 -17,518 -23.38%
NP 30,076 41,059 26,373 14,314 12,724 27,499 30,418 -0.74%
-
NP to SH 28,236 39,297 24,576 12,498 10,508 26,412 30,418 -4.82%
-
Tax Rate 28.07% 7.72% 38.64% 45.50% 49.29% 29.69% 36.54% -
Total Cost 145,212 132,147 123,713 109,810 97,008 116,335 120,920 12.94%
-
Net Worth 507,039 677,002 516,693 519,454 533,202 655,305 524,119 -2.17%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - 19,306 8,611 12,986 - 19,612 8,730 -
Div Payout % - 49.13% 35.04% 103.91% - 74.26% 28.70% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 507,039 677,002 516,693 519,454 533,202 655,305 524,119 -2.17%
NOSH 253,519 257,415 258,346 259,727 260,099 261,504 261,928 -2.14%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 17.16% 23.71% 17.57% 11.53% 11.60% 19.12% 20.10% -
ROE 5.57% 5.80% 4.76% 2.41% 1.97% 4.03% 5.80% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 69.14 67.29 58.09 47.79 42.19 55.00 57.78 12.67%
EPS 11.12 15.26 9.51 4.82 4.04 10.10 11.61 -2.82%
DPS 0.00 7.50 3.33 5.00 0.00 7.50 3.33 -
NAPS 2.00 2.63 2.00 2.00 2.05 2.5059 2.001 -0.03%
Adjusted Per Share Value based on latest NOSH - 259,411
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 68.66 67.85 58.79 48.62 42.98 56.34 59.28 10.25%
EPS 11.06 15.39 9.63 4.90 4.12 10.35 11.92 -4.85%
DPS 0.00 7.56 3.37 5.09 0.00 7.68 3.42 -
NAPS 1.9862 2.652 2.024 2.0348 2.0887 2.567 2.0531 -2.17%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 1.74 1.53 1.70 1.32 1.25 1.29 1.38 -
P/RPS 2.52 2.27 2.93 2.76 2.96 2.35 2.39 3.58%
P/EPS 15.62 10.02 17.87 27.43 30.94 12.77 11.88 19.95%
EY 6.40 9.98 5.60 3.65 3.23 7.83 8.42 -16.67%
DY 0.00 4.90 1.96 3.79 0.00 5.81 2.42 -
P/NAPS 0.87 0.58 0.85 0.66 0.61 0.51 0.69 16.66%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 30/11/06 27/09/06 15/06/06 08/03/06 08/12/05 26/09/05 09/06/05 -
Price 2.02 1.45 1.42 1.45 1.28 1.23 1.25 -
P/RPS 2.92 2.15 2.44 3.03 3.03 2.24 2.16 22.19%
P/EPS 18.14 9.50 14.93 30.13 31.68 12.18 10.76 41.51%
EY 5.51 10.53 6.70 3.32 3.16 8.21 9.29 -29.34%
DY 0.00 5.17 2.35 3.45 0.00 6.10 2.67 -
P/NAPS 1.01 0.55 0.71 0.73 0.62 0.49 0.62 38.32%

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