[HWANG] QoQ Cumulative Quarter Result on 31-Oct-2006 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- -82.04%
YoY- 168.71%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 358,792 252,217 133,140 43,822 173,206 112,565 62,062 223.15%
PBT 111,711 82,435 39,809 10,453 44,495 32,235 13,132 318.35%
Tax -30,898 -22,186 -11,273 -2,934 -3,436 -12,455 -5,975 199.94%
NP 80,813 60,249 28,536 7,519 41,059 19,780 7,157 405.54%
-
NP to SH 77,634 58,462 26,497 7,059 39,297 18,432 6,249 438.88%
-
Tax Rate 27.66% 26.91% 28.32% 28.07% 7.72% 38.64% 45.50% -
Total Cost 277,979 191,968 104,604 36,303 132,147 92,785 54,905 195.72%
-
Net Worth 737,192 716,172 690,343 507,039 677,002 516,693 519,454 26.36%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 25,420 12,698 12,690 - 19,306 6,458 6,493 149.02%
Div Payout % 32.74% 21.72% 47.89% - 49.13% 35.04% 103.91% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 737,192 716,172 690,343 507,039 677,002 516,693 519,454 26.36%
NOSH 254,204 253,961 253,802 253,519 257,415 258,346 259,727 -1.42%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 22.52% 23.89% 21.43% 17.16% 23.71% 17.57% 11.53% -
ROE 10.53% 8.16% 3.84% 1.39% 5.80% 3.57% 1.20% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 141.14 99.31 52.46 17.29 67.29 43.57 23.90 227.77%
EPS 30.54 23.02 10.44 2.78 15.26 7.13 2.41 446.07%
DPS 10.00 5.00 5.00 0.00 7.50 2.50 2.50 152.62%
NAPS 2.90 2.82 2.72 2.00 2.63 2.00 2.00 28.19%
Adjusted Per Share Value based on latest NOSH - 253,519
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 140.55 98.80 52.15 17.17 67.85 44.09 24.31 223.16%
EPS 30.41 22.90 10.38 2.77 15.39 7.22 2.45 438.56%
DPS 9.96 4.97 4.97 0.00 7.56 2.53 2.54 149.28%
NAPS 2.8877 2.8054 2.7042 1.9862 2.652 2.024 2.0348 26.36%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 2.77 2.88 2.34 1.74 1.53 1.70 1.32 -
P/RPS 1.96 2.90 4.46 10.07 2.27 3.90 5.52 -49.95%
P/EPS 9.07 12.51 22.41 62.49 10.02 23.83 54.86 -69.97%
EY 11.03 7.99 4.46 1.60 9.98 4.20 1.82 233.50%
DY 3.61 1.74 2.14 0.00 4.90 1.47 1.89 54.12%
P/NAPS 0.96 1.02 0.86 0.87 0.58 0.85 0.66 28.46%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 24/09/07 04/06/07 04/04/07 30/11/06 27/09/06 15/06/06 08/03/06 -
Price 2.20 2.62 2.69 2.02 1.45 1.42 1.45 -
P/RPS 1.56 2.64 5.13 11.69 2.15 3.26 6.07 -59.67%
P/EPS 7.20 11.38 25.77 72.55 9.50 19.90 60.27 -75.83%
EY 13.88 8.79 3.88 1.38 10.53 5.02 1.66 313.56%
DY 4.55 1.91 1.86 0.00 5.17 1.76 1.72 91.61%
P/NAPS 0.76 0.93 0.99 1.01 0.55 0.71 0.73 2.72%

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