[HWANG] QoQ Cumulative Quarter Result on 31-Jan-2003 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- -41.35%
YoY- -337.2%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 58,501 74,679 44,363 31,707 16,097 135,767 62,916 -4.72%
PBT 20,329 15,673 -4,136 -1,997 -1,694 14,013 16,625 14.30%
Tax -7,721 -7,729 -2,467 -1,459 -751 -10,413 -10,248 -17.15%
NP 12,608 7,944 -6,603 -3,456 -2,445 3,600 6,377 57.33%
-
NP to SH 12,608 7,944 -6,603 -3,456 -2,445 3,600 6,377 57.33%
-
Tax Rate 37.98% 49.31% - - - 74.31% 61.64% -
Total Cost 45,893 66,735 50,966 35,163 18,542 132,167 56,539 -12.95%
-
Net Worth 468,522 450,946 434,959 434,618 434,377 435,107 433,739 5.26%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - 6,554 - - - 6,474 - -
Div Payout % - 82.51% - - - 179.86% - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 468,522 450,946 434,959 434,618 434,377 435,107 433,739 5.26%
NOSH 263,215 262,178 262,023 261,818 260,106 258,992 258,178 1.29%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 21.55% 10.64% -14.88% -10.90% -15.19% 2.65% 10.14% -
ROE 2.69% 1.76% -1.52% -0.80% -0.56% 0.83% 1.47% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 22.23 28.48 16.93 12.11 6.19 52.42 24.37 -5.92%
EPS 4.79 3.03 -2.52 -1.32 -0.94 1.39 2.47 55.32%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.78 1.72 1.66 1.66 1.67 1.68 1.68 3.91%
Adjusted Per Share Value based on latest NOSH - 266,052
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 22.92 29.25 17.38 12.42 6.31 53.18 24.65 -4.72%
EPS 4.94 3.11 -2.59 -1.35 -0.96 1.41 2.50 57.27%
DPS 0.00 2.57 0.00 0.00 0.00 2.54 0.00 -
NAPS 1.8353 1.7665 1.7038 1.7025 1.7016 1.7044 1.699 5.26%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 2.13 1.58 1.16 1.50 1.46 1.87 2.43 -
P/RPS 9.58 5.55 6.85 12.39 23.59 3.57 9.97 -2.61%
P/EPS 44.47 52.15 -46.03 -113.64 -155.32 134.53 98.38 -41.01%
EY 2.25 1.92 -2.17 -0.88 -0.64 0.74 1.02 69.21%
DY 0.00 1.58 0.00 0.00 0.00 1.34 0.00 -
P/NAPS 1.20 0.92 0.70 0.90 0.87 1.11 1.45 -11.82%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 21/11/03 24/09/03 11/06/03 26/03/03 11/12/02 26/09/02 24/06/02 -
Price 1.95 1.58 1.52 1.23 1.47 1.68 1.88 -
P/RPS 8.77 5.55 8.98 10.16 23.75 3.20 7.71 8.94%
P/EPS 40.71 52.15 -60.32 -93.18 -156.38 120.86 76.11 -34.03%
EY 2.46 1.92 -1.66 -1.07 -0.64 0.83 1.31 52.03%
DY 0.00 1.58 0.00 0.00 0.00 1.49 0.00 -
P/NAPS 1.10 0.92 0.92 0.74 0.88 1.00 1.12 -1.19%

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