[HWANG] QoQ Cumulative Quarter Result on 31-Oct-2007 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
07-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -76.21%
YoY- 161.6%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 348,593 265,595 175,561 84,403 358,792 252,217 133,140 90.07%
PBT 55,556 60,465 48,603 24,618 111,711 82,435 39,809 24.90%
Tax -14,718 -15,950 -11,694 -5,241 -30,898 -22,186 -11,273 19.47%
NP 40,838 44,515 36,909 19,377 80,813 60,249 28,536 27.02%
-
NP to SH 36,303 40,898 34,402 18,466 77,634 58,462 26,497 23.38%
-
Tax Rate 26.49% 26.38% 24.06% 21.29% 27.66% 26.91% 28.32% -
Total Cost 307,755 221,080 138,652 65,026 277,979 191,968 104,604 105.45%
-
Net Worth 744,938 752,645 754,854 754,963 737,192 716,172 690,343 5.20%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 25,511 12,756 12,750 - 25,420 12,698 12,690 59.35%
Div Payout % 70.27% 31.19% 37.06% - 32.74% 21.72% 47.89% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 744,938 752,645 754,854 754,963 737,192 716,172 690,343 5.20%
NOSH 255,115 255,134 255,018 255,055 254,204 253,961 253,802 0.34%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 11.72% 16.76% 21.02% 22.96% 22.52% 23.89% 21.43% -
ROE 4.87% 5.43% 4.56% 2.45% 10.53% 8.16% 3.84% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 136.64 104.10 68.84 33.09 141.14 99.31 52.46 89.41%
EPS 14.23 16.03 13.49 7.24 30.54 23.02 10.44 22.95%
DPS 10.00 5.00 5.00 0.00 10.00 5.00 5.00 58.80%
NAPS 2.92 2.95 2.96 2.96 2.90 2.82 2.72 4.84%
Adjusted Per Share Value based on latest NOSH - 255,055
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 136.55 104.04 68.77 33.06 140.55 98.80 52.15 90.08%
EPS 14.22 16.02 13.48 7.23 30.41 22.90 10.38 23.37%
DPS 9.99 5.00 4.99 0.00 9.96 4.97 4.97 59.33%
NAPS 2.9181 2.9483 2.9569 2.9574 2.8877 2.8054 2.7042 5.21%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 1.65 1.84 2.02 2.41 2.77 2.88 2.34 -
P/RPS 1.21 1.77 2.93 7.28 1.96 2.90 4.46 -58.12%
P/EPS 11.60 11.48 14.97 33.29 9.07 12.51 22.41 -35.55%
EY 8.62 8.71 6.68 3.00 11.03 7.99 4.46 55.22%
DY 6.06 2.72 2.48 0.00 3.61 1.74 2.14 100.28%
P/NAPS 0.57 0.62 0.68 0.81 0.96 1.02 0.86 -24.00%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 30/09/08 10/06/08 24/03/08 07/12/07 24/09/07 04/06/07 04/04/07 -
Price 1.40 1.80 1.75 2.29 2.20 2.62 2.69 -
P/RPS 1.02 1.73 2.54 6.92 1.56 2.64 5.13 -65.96%
P/EPS 9.84 11.23 12.97 31.63 7.20 11.38 25.77 -47.39%
EY 10.16 8.91 7.71 3.16 13.88 8.79 3.88 90.09%
DY 7.14 2.78 2.86 0.00 4.55 1.91 1.86 145.36%
P/NAPS 0.48 0.61 0.59 0.77 0.76 0.93 0.99 -38.31%

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