[HWANG] QoQ Cumulative Quarter Result on 31-Jul-2004 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 23.09%
YoY- 464.99%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 113,504 79,397 34,603 205,923 169,751 105,004 58,501 55.62%
PBT 35,953 27,137 12,414 66,273 55,996 40,575 20,329 46.29%
Tax -13,139 -9,979 -4,894 -21,390 -19,531 -13,448 -7,721 42.58%
NP 22,814 17,158 7,520 44,883 36,465 27,127 12,608 48.54%
-
NP to SH 22,814 17,158 7,520 44,883 36,465 27,127 12,608 48.54%
-
Tax Rate 36.54% 36.77% 39.42% 32.28% 34.88% 33.14% 37.98% -
Total Cost 90,690 62,239 27,083 161,040 133,286 77,877 45,893 57.53%
-
Net Worth 524,119 519,462 517,986 518,893 487,429 479,331 468,522 7.76%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 6,548 - - 6,584 6,586 6,584 - -
Div Payout % 28.70% - - 14.67% 18.06% 24.27% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 524,119 519,462 517,986 518,893 487,429 479,331 468,522 7.76%
NOSH 261,928 262,354 262,937 263,397 263,475 263,368 263,215 -0.32%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 20.10% 21.61% 21.73% 21.80% 21.48% 25.83% 21.55% -
ROE 4.35% 3.30% 1.45% 8.65% 7.48% 5.66% 2.69% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 43.33 30.26 13.16 78.18 64.43 39.87 22.23 56.10%
EPS 8.71 6.54 2.86 17.04 13.84 10.30 4.79 49.03%
DPS 2.50 0.00 0.00 2.50 2.50 2.50 0.00 -
NAPS 2.001 1.98 1.97 1.97 1.85 1.82 1.78 8.12%
Adjusted Per Share Value based on latest NOSH - 263,062
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 44.46 31.10 13.55 80.66 66.50 41.13 22.92 55.60%
EPS 8.94 6.72 2.95 17.58 14.28 10.63 4.94 48.55%
DPS 2.57 0.00 0.00 2.58 2.58 2.58 0.00 -
NAPS 2.0531 2.0348 2.0291 2.0326 1.9094 1.8776 1.8353 7.77%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.38 1.55 1.60 1.59 1.92 1.93 2.13 -
P/RPS 3.18 5.12 12.16 2.03 2.98 4.84 9.58 -52.09%
P/EPS 15.84 23.70 55.94 9.33 13.87 18.74 44.47 -49.78%
EY 6.31 4.22 1.79 10.72 7.21 5.34 2.25 98.99%
DY 1.81 0.00 0.00 1.57 1.30 1.30 0.00 -
P/NAPS 0.69 0.78 0.81 0.81 1.04 1.06 1.20 -30.87%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 09/06/05 28/03/05 29/11/04 27/09/04 14/06/04 25/03/04 21/11/03 -
Price 1.25 1.45 1.61 1.50 1.64 2.40 1.95 -
P/RPS 2.88 4.79 12.23 1.92 2.55 6.02 8.77 -52.43%
P/EPS 14.35 22.17 56.29 8.80 11.85 23.30 40.71 -50.13%
EY 6.97 4.51 1.78 11.36 8.44 4.29 2.46 100.35%
DY 2.00 0.00 0.00 1.67 1.52 1.04 0.00 -
P/NAPS 0.62 0.73 0.82 0.76 0.89 1.32 1.10 -31.79%

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