[HWANG] QoQ Annualized Quarter Result on 31-Jul-2005 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
26-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- -13.17%
YoY- -41.15%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 150,086 124,124 109,732 143,834 151,338 158,794 138,412 5.56%
PBT 42,980 26,264 25,092 39,110 47,937 54,274 49,656 -9.20%
Tax -16,606 -11,950 -12,368 -11,611 -17,518 -19,958 -19,576 -10.41%
NP 26,373 14,314 12,724 27,499 30,418 34,316 30,080 -8.41%
-
NP to SH 24,576 12,498 10,508 26,412 30,418 34,316 30,080 -12.63%
-
Tax Rate 38.64% 45.50% 49.29% 29.69% 36.54% 36.77% 39.42% -
Total Cost 123,713 109,810 97,008 116,335 120,920 124,478 108,332 9.28%
-
Net Worth 516,693 519,454 533,202 655,305 524,119 519,462 517,986 -0.16%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 8,611 12,986 - 19,612 8,730 - - -
Div Payout % 35.04% 103.91% - 74.26% 28.70% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 516,693 519,454 533,202 655,305 524,119 519,462 517,986 -0.16%
NOSH 258,346 259,727 260,099 261,504 261,928 262,354 262,937 -1.17%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 17.57% 11.53% 11.60% 19.12% 20.10% 21.61% 21.73% -
ROE 4.76% 2.41% 1.97% 4.03% 5.80% 6.61% 5.81% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 58.09 47.79 42.19 55.00 57.78 60.53 52.64 6.80%
EPS 9.51 4.82 4.04 10.10 11.61 13.08 11.44 -11.61%
DPS 3.33 5.00 0.00 7.50 3.33 0.00 0.00 -
NAPS 2.00 2.00 2.05 2.5059 2.001 1.98 1.97 1.01%
Adjusted Per Share Value based on latest NOSH - 260,724
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 58.79 48.62 42.98 56.34 59.28 62.20 54.22 5.55%
EPS 9.63 4.90 4.12 10.35 11.92 13.44 11.78 -12.60%
DPS 3.37 5.09 0.00 7.68 3.42 0.00 0.00 -
NAPS 2.024 2.0348 2.0887 2.567 2.0531 2.0348 2.0291 -0.16%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.70 1.32 1.25 1.29 1.38 1.55 1.60 -
P/RPS 2.93 2.76 2.96 2.35 2.39 2.56 3.04 -2.43%
P/EPS 17.87 27.43 30.94 12.77 11.88 11.85 13.99 17.77%
EY 5.60 3.65 3.23 7.83 8.42 8.44 7.15 -15.07%
DY 1.96 3.79 0.00 5.81 2.42 0.00 0.00 -
P/NAPS 0.85 0.66 0.61 0.51 0.69 0.78 0.81 3.27%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 15/06/06 08/03/06 08/12/05 26/09/05 09/06/05 28/03/05 29/11/04 -
Price 1.42 1.45 1.28 1.23 1.25 1.45 1.61 -
P/RPS 2.44 3.03 3.03 2.24 2.16 2.40 3.06 -14.04%
P/EPS 14.93 30.13 31.68 12.18 10.76 11.09 14.07 4.04%
EY 6.70 3.32 3.16 8.21 9.29 9.02 7.11 -3.89%
DY 2.35 3.45 0.00 6.10 2.67 0.00 0.00 -
P/NAPS 0.71 0.73 0.62 0.49 0.62 0.73 0.82 -9.17%

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