[HWANG] QoQ Cumulative Quarter Result on 30-Apr-2004 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
14-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 34.42%
YoY- 652.25%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 79,397 34,603 205,923 169,751 105,004 58,501 74,679 4.14%
PBT 27,137 12,414 66,273 55,996 40,575 20,329 15,673 43.95%
Tax -9,979 -4,894 -21,390 -19,531 -13,448 -7,721 -7,729 18.47%
NP 17,158 7,520 44,883 36,465 27,127 12,608 7,944 66.70%
-
NP to SH 17,158 7,520 44,883 36,465 27,127 12,608 7,944 66.70%
-
Tax Rate 36.77% 39.42% 32.28% 34.88% 33.14% 37.98% 49.31% -
Total Cost 62,239 27,083 161,040 133,286 77,877 45,893 66,735 -4.52%
-
Net Worth 519,462 517,986 518,893 487,429 479,331 468,522 450,946 9.84%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - 6,584 6,586 6,584 - 6,554 -
Div Payout % - - 14.67% 18.06% 24.27% - 82.51% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 519,462 517,986 518,893 487,429 479,331 468,522 450,946 9.84%
NOSH 262,354 262,937 263,397 263,475 263,368 263,215 262,178 0.04%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 21.61% 21.73% 21.80% 21.48% 25.83% 21.55% 10.64% -
ROE 3.30% 1.45% 8.65% 7.48% 5.66% 2.69% 1.76% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 30.26 13.16 78.18 64.43 39.87 22.23 28.48 4.10%
EPS 6.54 2.86 17.04 13.84 10.30 4.79 3.03 66.62%
DPS 0.00 0.00 2.50 2.50 2.50 0.00 2.50 -
NAPS 1.98 1.97 1.97 1.85 1.82 1.78 1.72 9.79%
Adjusted Per Share Value based on latest NOSH - 263,785
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 31.10 13.55 80.66 66.50 41.13 22.92 29.25 4.15%
EPS 6.72 2.95 17.58 14.28 10.63 4.94 3.11 66.74%
DPS 0.00 0.00 2.58 2.58 2.58 0.00 2.57 -
NAPS 2.0348 2.0291 2.0326 1.9094 1.8776 1.8353 1.7665 9.83%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.55 1.60 1.59 1.92 1.93 2.13 1.58 -
P/RPS 5.12 12.16 2.03 2.98 4.84 9.58 5.55 -5.21%
P/EPS 23.70 55.94 9.33 13.87 18.74 44.47 52.15 -40.74%
EY 4.22 1.79 10.72 7.21 5.34 2.25 1.92 68.64%
DY 0.00 0.00 1.57 1.30 1.30 0.00 1.58 -
P/NAPS 0.78 0.81 0.81 1.04 1.06 1.20 0.92 -10.37%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 28/03/05 29/11/04 27/09/04 14/06/04 25/03/04 21/11/03 24/09/03 -
Price 1.45 1.61 1.50 1.64 2.40 1.95 1.58 -
P/RPS 4.79 12.23 1.92 2.55 6.02 8.77 5.55 -9.31%
P/EPS 22.17 56.29 8.80 11.85 23.30 40.71 52.15 -43.31%
EY 4.51 1.78 11.36 8.44 4.29 2.46 1.92 76.24%
DY 0.00 0.00 1.67 1.52 1.04 0.00 1.58 -
P/NAPS 0.73 0.82 0.76 0.89 1.32 1.10 0.92 -14.23%

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