[HWANG] QoQ Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- -28.15%
YoY- 168.71%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 358,792 336,289 266,280 175,288 173,206 150,086 124,124 103.31%
PBT 111,711 109,913 79,618 41,812 44,495 42,980 26,264 163.21%
Tax -30,898 -29,581 -22,546 -11,736 -3,436 -16,606 -11,950 88.71%
NP 80,813 80,332 57,072 30,076 41,059 26,373 14,314 218.07%
-
NP to SH 77,634 77,949 52,994 28,236 39,297 24,576 12,498 239.04%
-
Tax Rate 27.66% 26.91% 28.32% 28.07% 7.72% 38.64% 45.50% -
Total Cost 277,979 255,957 209,208 145,212 132,147 123,713 109,810 86.05%
-
Net Worth 737,192 716,172 690,343 507,039 677,002 516,693 519,454 26.36%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 25,420 16,930 25,380 - 19,306 8,611 12,986 56.67%
Div Payout % 32.74% 21.72% 47.89% - 49.13% 35.04% 103.91% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 737,192 716,172 690,343 507,039 677,002 516,693 519,454 26.36%
NOSH 254,204 253,961 253,802 253,519 257,415 258,346 259,727 -1.42%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 22.52% 23.89% 21.43% 17.16% 23.71% 17.57% 11.53% -
ROE 10.53% 10.88% 7.68% 5.57% 5.80% 4.76% 2.41% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 141.14 132.42 104.92 69.14 67.29 58.09 47.79 106.25%
EPS 30.54 30.69 20.88 11.12 15.26 9.51 4.82 243.57%
DPS 10.00 6.67 10.00 0.00 7.50 3.33 5.00 58.94%
NAPS 2.90 2.82 2.72 2.00 2.63 2.00 2.00 28.19%
Adjusted Per Share Value based on latest NOSH - 253,519
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 140.55 131.73 104.31 68.66 67.85 58.79 48.62 103.32%
EPS 30.41 30.53 20.76 11.06 15.39 9.63 4.90 238.84%
DPS 9.96 6.63 9.94 0.00 7.56 3.37 5.09 56.63%
NAPS 2.8877 2.8054 2.7042 1.9862 2.652 2.024 2.0348 26.36%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 2.77 2.88 2.34 1.74 1.53 1.70 1.32 -
P/RPS 1.96 2.17 2.23 2.52 2.27 2.93 2.76 -20.45%
P/EPS 9.07 9.38 11.21 15.62 10.02 17.87 27.43 -52.27%
EY 11.03 10.66 8.92 6.40 9.98 5.60 3.65 109.44%
DY 3.61 2.31 4.27 0.00 4.90 1.96 3.79 -3.20%
P/NAPS 0.96 1.02 0.86 0.87 0.58 0.85 0.66 28.46%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 24/09/07 04/06/07 04/04/07 30/11/06 27/09/06 15/06/06 08/03/06 -
Price 2.20 2.62 2.69 2.02 1.45 1.42 1.45 -
P/RPS 1.56 1.98 2.56 2.92 2.15 2.44 3.03 -35.84%
P/EPS 7.20 8.54 12.88 18.14 9.50 14.93 30.13 -61.59%
EY 13.88 11.72 7.76 5.51 10.53 6.70 3.32 160.19%
DY 4.55 2.54 3.72 0.00 5.17 2.35 3.45 20.32%
P/NAPS 0.76 0.93 0.99 1.01 0.55 0.71 0.73 2.72%

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