[HWANG] QoQ Annualized Quarter Result on 31-Jan-2007 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
04-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 87.68%
YoY- 324.02%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 337,612 358,792 336,289 266,280 175,288 173,206 150,086 71.42%
PBT 98,472 111,711 109,913 79,618 41,812 44,495 42,980 73.53%
Tax -20,964 -30,898 -29,581 -22,546 -11,736 -3,436 -16,606 16.75%
NP 77,508 80,813 80,332 57,072 30,076 41,059 26,373 104.77%
-
NP to SH 73,864 77,634 77,949 52,994 28,236 39,297 24,576 107.84%
-
Tax Rate 21.29% 27.66% 26.91% 28.32% 28.07% 7.72% 38.64% -
Total Cost 260,104 277,979 255,957 209,208 145,212 132,147 123,713 63.89%
-
Net Worth 754,963 737,192 716,172 690,343 507,039 677,002 516,693 28.67%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - 25,420 16,930 25,380 - 19,306 8,611 -
Div Payout % - 32.74% 21.72% 47.89% - 49.13% 35.04% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 754,963 737,192 716,172 690,343 507,039 677,002 516,693 28.67%
NOSH 255,055 254,204 253,961 253,802 253,519 257,415 258,346 -0.84%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 22.96% 22.52% 23.89% 21.43% 17.16% 23.71% 17.57% -
ROE 9.78% 10.53% 10.88% 7.68% 5.57% 5.80% 4.76% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 132.37 141.14 132.42 104.92 69.14 67.29 58.09 72.90%
EPS 28.96 30.54 30.69 20.88 11.12 15.26 9.51 109.66%
DPS 0.00 10.00 6.67 10.00 0.00 7.50 3.33 -
NAPS 2.96 2.90 2.82 2.72 2.00 2.63 2.00 29.77%
Adjusted Per Share Value based on latest NOSH - 253,759
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 132.25 140.55 131.73 104.31 68.66 67.85 58.79 71.42%
EPS 28.93 30.41 30.53 20.76 11.06 15.39 9.63 107.78%
DPS 0.00 9.96 6.63 9.94 0.00 7.56 3.37 -
NAPS 2.9574 2.8877 2.8054 2.7042 1.9862 2.652 2.024 28.67%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 2.41 2.77 2.88 2.34 1.74 1.53 1.70 -
P/RPS 1.82 1.96 2.17 2.23 2.52 2.27 2.93 -27.13%
P/EPS 8.32 9.07 9.38 11.21 15.62 10.02 17.87 -39.84%
EY 12.02 11.03 10.66 8.92 6.40 9.98 5.60 66.16%
DY 0.00 3.61 2.31 4.27 0.00 4.90 1.96 -
P/NAPS 0.81 0.96 1.02 0.86 0.87 0.58 0.85 -3.15%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 07/12/07 24/09/07 04/06/07 04/04/07 30/11/06 27/09/06 15/06/06 -
Price 2.29 2.20 2.62 2.69 2.02 1.45 1.42 -
P/RPS 1.73 1.56 1.98 2.56 2.92 2.15 2.44 -20.43%
P/EPS 7.91 7.20 8.54 12.88 18.14 9.50 14.93 -34.44%
EY 12.65 13.88 11.72 7.76 5.51 10.53 6.70 52.58%
DY 0.00 4.55 2.54 3.72 0.00 5.17 2.35 -
P/NAPS 0.77 0.76 0.93 0.99 1.01 0.55 0.71 5.54%

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