[HWANG] QoQ Annualized Quarter Result on 31-Jul-2004 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- -7.69%
YoY- 464.99%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 151,338 158,794 138,412 205,923 226,334 210,008 234,004 -25.23%
PBT 47,937 54,274 49,656 66,273 74,661 81,150 81,316 -29.71%
Tax -17,518 -19,958 -19,576 -21,390 -26,041 -26,896 -30,884 -31.50%
NP 30,418 34,316 30,080 44,883 48,620 54,254 50,432 -28.63%
-
NP to SH 30,418 34,316 30,080 44,883 48,620 54,254 50,432 -28.63%
-
Tax Rate 36.54% 36.77% 39.42% 32.28% 34.88% 33.14% 37.98% -
Total Cost 120,920 124,478 108,332 161,040 177,714 155,754 183,572 -24.31%
-
Net Worth 524,119 519,462 517,986 518,893 487,429 479,331 468,522 7.76%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 8,730 - - 6,584 8,782 13,168 - -
Div Payout % 28.70% - - 14.67% 18.06% 24.27% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 524,119 519,462 517,986 518,893 487,429 479,331 468,522 7.76%
NOSH 261,928 262,354 262,937 263,397 263,475 263,368 263,215 -0.32%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 20.10% 21.61% 21.73% 21.80% 21.48% 25.83% 21.55% -
ROE 5.80% 6.61% 5.81% 8.65% 9.97% 11.32% 10.76% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 57.78 60.53 52.64 78.18 85.90 79.74 88.90 -24.98%
EPS 11.61 13.08 11.44 17.04 18.45 20.60 19.16 -28.41%
DPS 3.33 0.00 0.00 2.50 3.33 5.00 0.00 -
NAPS 2.001 1.98 1.97 1.97 1.85 1.82 1.78 8.12%
Adjusted Per Share Value based on latest NOSH - 263,062
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 59.28 62.20 54.22 80.66 88.66 82.26 91.66 -25.23%
EPS 11.92 13.44 11.78 17.58 19.05 21.25 19.76 -28.62%
DPS 3.42 0.00 0.00 2.58 3.44 5.16 0.00 -
NAPS 2.0531 2.0348 2.0291 2.0326 1.9094 1.8776 1.8353 7.77%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.38 1.55 1.60 1.59 1.92 1.93 2.13 -
P/RPS 2.39 2.56 3.04 2.03 2.24 2.42 2.40 -0.27%
P/EPS 11.88 11.85 13.99 9.33 10.40 9.37 11.12 4.51%
EY 8.42 8.44 7.15 10.72 9.61 10.67 9.00 -4.34%
DY 2.42 0.00 0.00 1.57 1.74 2.59 0.00 -
P/NAPS 0.69 0.78 0.81 0.81 1.04 1.06 1.20 -30.87%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 09/06/05 28/03/05 29/11/04 27/09/04 14/06/04 25/03/04 21/11/03 -
Price 1.25 1.45 1.61 1.50 1.64 2.40 1.95 -
P/RPS 2.16 2.40 3.06 1.92 1.91 3.01 2.19 -0.91%
P/EPS 10.76 11.09 14.07 8.80 8.89 11.65 10.18 3.76%
EY 9.29 9.02 7.11 11.36 11.25 8.58 9.83 -3.69%
DY 2.67 0.00 0.00 1.67 2.03 2.08 0.00 -
P/NAPS 0.62 0.73 0.82 0.76 0.89 1.32 1.10 -31.79%

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