[HWANG] QoQ Quarter Result on 30-Apr-2004 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
14-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- -35.68%
YoY- 396.73%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 44,794 34,603 36,172 64,747 46,503 58,501 30,316 29.57%
PBT 14,723 12,414 10,277 15,421 20,246 20,329 19,809 -17.87%
Tax -5,085 -4,894 -1,859 -6,083 -5,727 -7,721 -5,262 -2.24%
NP 9,638 7,520 8,418 9,338 14,519 12,608 14,547 -23.90%
-
NP to SH 9,638 7,520 8,418 9,338 14,519 12,608 14,547 -23.90%
-
Tax Rate 34.54% 39.42% 18.09% 39.45% 28.29% 37.98% 26.56% -
Total Cost 35,156 27,083 27,754 55,409 31,984 45,893 15,769 70.24%
-
Net Worth 518,566 517,986 518,233 488,002 479,574 468,522 453,276 9.34%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - 6,594 6,587 - - -
Div Payout % - - - 70.62% 45.37% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 518,566 517,986 518,233 488,002 479,574 468,522 453,276 9.34%
NOSH 261,902 262,937 263,062 263,785 263,502 263,215 263,532 -0.41%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 21.52% 21.73% 23.27% 14.42% 31.22% 21.55% 47.98% -
ROE 1.86% 1.45% 1.62% 1.91% 3.03% 2.69% 3.21% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 17.10 13.16 13.75 24.55 17.65 22.23 11.50 30.11%
EPS 3.68 2.86 3.20 3.54 5.51 4.79 5.52 -23.59%
DPS 0.00 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 1.98 1.97 1.97 1.85 1.82 1.78 1.72 9.79%
Adjusted Per Share Value based on latest NOSH - 263,785
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 17.55 13.55 14.17 25.36 18.22 22.92 11.88 29.55%
EPS 3.78 2.95 3.30 3.66 5.69 4.94 5.70 -23.85%
DPS 0.00 0.00 0.00 2.58 2.58 0.00 0.00 -
NAPS 2.0313 2.0291 2.03 1.9116 1.8786 1.8353 1.7756 9.33%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.55 1.60 1.59 1.92 1.93 2.13 1.58 -
P/RPS 9.06 12.16 11.56 7.82 10.94 9.58 13.73 -24.10%
P/EPS 42.12 55.94 49.69 54.24 35.03 44.47 28.62 29.23%
EY 2.37 1.79 2.01 1.84 2.85 2.25 3.49 -22.65%
DY 0.00 0.00 0.00 1.30 1.30 0.00 0.00 -
P/NAPS 0.78 0.81 0.81 1.04 1.06 1.20 0.92 -10.37%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 28/03/05 29/11/04 27/09/04 14/06/04 25/03/04 21/11/03 24/09/03 -
Price 1.45 1.61 1.50 1.64 2.40 1.95 1.58 -
P/RPS 8.48 12.23 10.91 6.68 13.60 8.77 13.73 -27.36%
P/EPS 39.40 56.29 46.87 46.33 43.56 40.71 28.62 23.63%
EY 2.54 1.78 2.13 2.16 2.30 2.46 3.49 -19.01%
DY 0.00 0.00 0.00 1.52 1.04 0.00 0.00 -
P/NAPS 0.73 0.82 0.76 0.89 1.32 1.10 0.92 -14.23%

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