[HWANG] QoQ Quarter Result on 31-Jan-2004 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 15.16%
YoY- 1536.1%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 34,603 36,172 64,747 46,503 58,501 30,316 12,656 94.93%
PBT 12,414 10,277 15,421 20,246 20,329 19,809 -2,139 -
Tax -4,894 -1,859 -6,083 -5,727 -7,721 -5,262 -1,008 185.35%
NP 7,520 8,418 9,338 14,519 12,608 14,547 -3,147 -
-
NP to SH 7,520 8,418 9,338 14,519 12,608 14,547 -3,147 -
-
Tax Rate 39.42% 18.09% 39.45% 28.29% 37.98% 26.56% - -
Total Cost 27,083 27,754 55,409 31,984 45,893 15,769 15,803 42.97%
-
Net Worth 517,986 518,233 488,002 479,574 468,522 453,276 438,993 11.60%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - 6,594 6,587 - - - -
Div Payout % - - 70.62% 45.37% - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 517,986 518,233 488,002 479,574 468,522 453,276 438,993 11.60%
NOSH 262,937 263,062 263,785 263,502 263,215 263,532 264,453 -0.38%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 21.73% 23.27% 14.42% 31.22% 21.55% 47.98% -24.87% -
ROE 1.45% 1.62% 1.91% 3.03% 2.69% 3.21% -0.72% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 13.16 13.75 24.55 17.65 22.23 11.50 4.79 95.56%
EPS 2.86 3.20 3.54 5.51 4.79 5.52 -1.19 -
DPS 0.00 0.00 2.50 2.50 0.00 0.00 0.00 -
NAPS 1.97 1.97 1.85 1.82 1.78 1.72 1.66 12.03%
Adjusted Per Share Value based on latest NOSH - 263,502
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 13.55 14.17 25.36 18.22 22.92 11.88 4.96 94.82%
EPS 2.95 3.30 3.66 5.69 4.94 5.70 -1.23 -
DPS 0.00 0.00 2.58 2.58 0.00 0.00 0.00 -
NAPS 2.0291 2.03 1.9116 1.8786 1.8353 1.7756 1.7196 11.60%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.60 1.59 1.92 1.93 2.13 1.58 1.16 -
P/RPS 12.16 11.56 7.82 10.94 9.58 13.73 24.24 -36.73%
P/EPS 55.94 49.69 54.24 35.03 44.47 28.62 -97.48 -
EY 1.79 2.01 1.84 2.85 2.25 3.49 -1.03 -
DY 0.00 0.00 1.30 1.30 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 1.04 1.06 1.20 0.92 0.70 10.17%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/11/04 27/09/04 14/06/04 25/03/04 21/11/03 24/09/03 11/06/03 -
Price 1.61 1.50 1.64 2.40 1.95 1.58 1.52 -
P/RPS 12.23 10.91 6.68 13.60 8.77 13.73 31.76 -46.91%
P/EPS 56.29 46.87 46.33 43.56 40.71 28.62 -127.73 -
EY 1.78 2.13 2.16 2.30 2.46 3.49 -0.78 -
DY 0.00 0.00 1.52 1.04 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 0.89 1.32 1.10 0.92 0.92 -7.35%

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