[HWANG] QoQ Annualized Quarter Result on 31-Oct-2005 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
08-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -60.22%
YoY- -65.07%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 173,206 150,086 124,124 109,732 143,834 151,338 158,794 5.97%
PBT 44,495 42,980 26,264 25,092 39,110 47,937 54,274 -12.43%
Tax -3,436 -16,606 -11,950 -12,368 -11,611 -17,518 -19,958 -69.15%
NP 41,059 26,373 14,314 12,724 27,499 30,418 34,316 12.74%
-
NP to SH 39,297 24,576 12,498 10,508 26,412 30,418 34,316 9.48%
-
Tax Rate 7.72% 38.64% 45.50% 49.29% 29.69% 36.54% 36.77% -
Total Cost 132,147 123,713 109,810 97,008 116,335 120,920 124,478 4.07%
-
Net Worth 677,002 516,693 519,454 533,202 655,305 524,119 519,462 19.37%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 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
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 677,002 516,693 519,454 533,202 655,305 524,119 519,462 19.37%
NOSH 257,415 258,346 259,727 260,099 261,504 261,928 262,354 -1.26%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 23.71% 17.57% 11.53% 11.60% 19.12% 20.10% 21.61% -
ROE 5.80% 4.76% 2.41% 1.97% 4.03% 5.80% 6.61% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 67.29 58.09 47.79 42.19 55.00 57.78 60.53 7.33%
EPS 15.26 9.51 4.82 4.04 10.10 11.61 13.08 10.85%
DPS 7.50 3.33 5.00 0.00 7.50 3.33 0.00 -
NAPS 2.63 2.00 2.00 2.05 2.5059 2.001 1.98 20.89%
Adjusted Per Share Value based on latest NOSH - 260,099
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 67.85 58.79 48.62 42.98 56.34 59.28 62.20 5.98%
EPS 15.39 9.63 4.90 4.12 10.35 11.92 13.44 9.47%
DPS 7.56 3.37 5.09 0.00 7.68 3.42 0.00 -
NAPS 2.652 2.024 2.0348 2.0887 2.567 2.0531 2.0348 19.37%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.53 1.70 1.32 1.25 1.29 1.38 1.55 -
P/RPS 2.27 2.93 2.76 2.96 2.35 2.39 2.56 -7.72%
P/EPS 10.02 17.87 27.43 30.94 12.77 11.88 11.85 -10.60%
EY 9.98 5.60 3.65 3.23 7.83 8.42 8.44 11.85%
DY 4.90 1.96 3.79 0.00 5.81 2.42 0.00 -
P/NAPS 0.58 0.85 0.66 0.61 0.51 0.69 0.78 -17.96%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 15/06/06 08/03/06 08/12/05 26/09/05 09/06/05 28/03/05 -
Price 1.45 1.42 1.45 1.28 1.23 1.25 1.45 -
P/RPS 2.15 2.44 3.03 3.03 2.24 2.16 2.40 -7.08%
P/EPS 9.50 14.93 30.13 31.68 12.18 10.76 11.09 -9.82%
EY 10.53 6.70 3.32 3.16 8.21 9.29 9.02 10.90%
DY 5.17 2.35 3.45 0.00 6.10 2.67 0.00 -
P/NAPS 0.55 0.71 0.73 0.62 0.49 0.62 0.73 -17.24%

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