[HWANG] QoQ Cumulative Quarter Result on 31-Jan-2005 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 128.16%
YoY- -36.75%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 27,433 143,834 113,504 79,397 34,603 205,923 169,751 -70.23%
PBT 6,273 39,110 35,953 27,137 12,414 66,273 55,996 -76.66%
Tax -3,092 -11,611 -13,139 -9,979 -4,894 -21,390 -19,531 -70.63%
NP 3,181 27,499 22,814 17,158 7,520 44,883 36,465 -80.24%
-
NP to SH 2,627 26,412 22,814 17,158 7,520 44,883 36,465 -82.60%
-
Tax Rate 49.29% 29.69% 36.54% 36.77% 39.42% 32.28% 34.88% -
Total Cost 24,252 116,335 90,690 62,239 27,083 161,040 133,286 -67.79%
-
Net Worth 533,202 655,305 524,119 519,462 517,986 518,893 487,429 6.14%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - 19,612 6,548 - - 6,584 6,586 -
Div Payout % - 74.26% 28.70% - - 14.67% 18.06% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 533,202 655,305 524,119 519,462 517,986 518,893 487,429 6.14%
NOSH 260,099 261,504 261,928 262,354 262,937 263,397 263,475 -0.85%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 11.60% 19.12% 20.10% 21.61% 21.73% 21.80% 21.48% -
ROE 0.49% 4.03% 4.35% 3.30% 1.45% 8.65% 7.48% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 10.55 55.00 43.33 30.26 13.16 78.18 64.43 -69.97%
EPS 1.01 10.10 8.71 6.54 2.86 17.04 13.84 -82.45%
DPS 0.00 7.50 2.50 0.00 0.00 2.50 2.50 -
NAPS 2.05 2.5059 2.001 1.98 1.97 1.97 1.85 7.06%
Adjusted Per Share Value based on latest NOSH - 261,902
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 10.75 56.34 44.46 31.10 13.55 80.66 66.50 -70.22%
EPS 1.03 10.35 8.94 6.72 2.95 17.58 14.28 -82.58%
DPS 0.00 7.68 2.57 0.00 0.00 2.58 2.58 -
NAPS 2.0887 2.567 2.0531 2.0348 2.0291 2.0326 1.9094 6.14%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.25 1.29 1.38 1.55 1.60 1.59 1.92 -
P/RPS 11.85 2.35 3.18 5.12 12.16 2.03 2.98 150.36%
P/EPS 123.76 12.77 15.84 23.70 55.94 9.33 13.87 328.48%
EY 0.81 7.83 6.31 4.22 1.79 10.72 7.21 -76.62%
DY 0.00 5.81 1.81 0.00 0.00 1.57 1.30 -
P/NAPS 0.61 0.51 0.69 0.78 0.81 0.81 1.04 -29.86%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 08/12/05 26/09/05 09/06/05 28/03/05 29/11/04 27/09/04 14/06/04 -
Price 1.28 1.23 1.25 1.45 1.61 1.50 1.64 -
P/RPS 12.14 2.24 2.88 4.79 12.23 1.92 2.55 182.19%
P/EPS 126.73 12.18 14.35 22.17 56.29 8.80 11.85 383.31%
EY 0.79 8.21 6.97 4.51 1.78 11.36 8.44 -79.29%
DY 0.00 6.10 2.00 0.00 0.00 1.67 1.52 -
P/NAPS 0.62 0.49 0.62 0.73 0.82 0.76 0.89 -21.36%

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