[HWANG] QoQ Cumulative Quarter Result on 30-Apr-2003 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
11-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- -91.06%
YoY- -203.54%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 105,004 58,501 74,679 44,363 31,707 16,097 135,767 -15.70%
PBT 40,575 20,329 15,673 -4,136 -1,997 -1,694 14,013 102.75%
Tax -13,448 -7,721 -7,729 -2,467 -1,459 -751 -10,413 18.53%
NP 27,127 12,608 7,944 -6,603 -3,456 -2,445 3,600 282.94%
-
NP to SH 27,127 12,608 7,944 -6,603 -3,456 -2,445 3,600 282.94%
-
Tax Rate 33.14% 37.98% 49.31% - - - 74.31% -
Total Cost 77,877 45,893 66,735 50,966 35,163 18,542 132,167 -29.64%
-
Net Worth 479,331 468,522 450,946 434,959 434,618 434,377 435,107 6.64%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 6,584 - 6,554 - - - 6,474 1.12%
Div Payout % 24.27% - 82.51% - - - 179.86% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 479,331 468,522 450,946 434,959 434,618 434,377 435,107 6.64%
NOSH 263,368 263,215 262,178 262,023 261,818 260,106 258,992 1.12%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 25.83% 21.55% 10.64% -14.88% -10.90% -15.19% 2.65% -
ROE 5.66% 2.69% 1.76% -1.52% -0.80% -0.56% 0.83% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 39.87 22.23 28.48 16.93 12.11 6.19 52.42 -16.63%
EPS 10.30 4.79 3.03 -2.52 -1.32 -0.94 1.39 278.70%
DPS 2.50 0.00 2.50 0.00 0.00 0.00 2.50 0.00%
NAPS 1.82 1.78 1.72 1.66 1.66 1.67 1.68 5.46%
Adjusted Per Share Value based on latest NOSH - 264,453
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 41.13 22.92 29.25 17.38 12.42 6.31 53.18 -15.70%
EPS 10.63 4.94 3.11 -2.59 -1.35 -0.96 1.41 283.06%
DPS 2.58 0.00 2.57 0.00 0.00 0.00 2.54 1.04%
NAPS 1.8776 1.8353 1.7665 1.7038 1.7025 1.7016 1.7044 6.64%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.93 2.13 1.58 1.16 1.50 1.46 1.87 -
P/RPS 4.84 9.58 5.55 6.85 12.39 23.59 3.57 22.42%
P/EPS 18.74 44.47 52.15 -46.03 -113.64 -155.32 134.53 -73.03%
EY 5.34 2.25 1.92 -2.17 -0.88 -0.64 0.74 272.08%
DY 1.30 0.00 1.58 0.00 0.00 0.00 1.34 -1.99%
P/NAPS 1.06 1.20 0.92 0.70 0.90 0.87 1.11 -3.01%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 25/03/04 21/11/03 24/09/03 11/06/03 26/03/03 11/12/02 26/09/02 -
Price 2.40 1.95 1.58 1.52 1.23 1.47 1.68 -
P/RPS 6.02 8.77 5.55 8.98 10.16 23.75 3.20 52.21%
P/EPS 23.30 40.71 52.15 -60.32 -93.18 -156.38 120.86 -66.52%
EY 4.29 2.46 1.92 -1.66 -1.07 -0.64 0.83 198.04%
DY 1.04 0.00 1.58 0.00 0.00 0.00 1.49 -21.26%
P/NAPS 1.32 1.10 0.92 0.92 0.74 0.88 1.00 20.27%

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