[HWANG] QoQ Quarter Result on 31-Jan-2005 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 28.16%
YoY- -33.62%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 27,433 30,330 34,107 44,794 34,603 36,172 64,747 -43.50%
PBT 6,273 3,157 8,816 14,723 12,414 10,277 15,421 -45.00%
Tax -3,092 513 -3,160 -5,085 -4,894 -1,859 -6,083 -36.23%
NP 3,181 3,670 5,656 9,638 7,520 8,418 9,338 -51.12%
-
NP to SH 2,627 3,589 5,656 9,638 7,520 8,418 9,338 -56.96%
-
Tax Rate 49.29% -16.25% 35.84% 34.54% 39.42% 18.09% 39.45% -
Total Cost 24,252 26,660 28,451 35,156 27,083 27,754 55,409 -42.26%
-
Net Worth 533,202 526,663 521,550 518,566 517,986 518,233 488,002 6.06%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - 13,036 6,516 - - - 6,594 -
Div Payout % - 363.23% 115.21% - - - 70.62% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 533,202 526,663 521,550 518,566 517,986 518,233 488,002 6.06%
NOSH 260,099 260,724 260,645 261,902 262,937 263,062 263,785 -0.93%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 11.60% 12.10% 16.58% 21.52% 21.73% 23.27% 14.42% -
ROE 0.49% 0.68% 1.08% 1.86% 1.45% 1.62% 1.91% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 10.55 11.63 13.09 17.10 13.16 13.75 24.55 -42.96%
EPS 1.01 1.38 2.17 3.68 2.86 3.20 3.54 -56.56%
DPS 0.00 5.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 2.05 2.02 2.001 1.98 1.97 1.97 1.85 7.06%
Adjusted Per Share Value based on latest NOSH - 261,902
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 10.75 11.88 13.36 17.55 13.55 14.17 25.36 -43.48%
EPS 1.03 1.41 2.22 3.78 2.95 3.30 3.66 -56.95%
DPS 0.00 5.11 2.55 0.00 0.00 0.00 2.58 -
NAPS 2.0887 2.0631 2.043 2.0313 2.0291 2.03 1.9116 6.06%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.25 1.29 1.38 1.55 1.60 1.59 1.92 -
P/RPS 11.85 11.09 10.55 9.06 12.16 11.56 7.82 31.82%
P/EPS 123.76 93.71 63.59 42.12 55.94 49.69 54.24 73.05%
EY 0.81 1.07 1.57 2.37 1.79 2.01 1.84 -42.04%
DY 0.00 3.88 1.81 0.00 0.00 0.00 1.30 -
P/NAPS 0.61 0.64 0.69 0.78 0.81 0.81 1.04 -29.86%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 08/12/05 26/09/05 09/06/05 28/03/05 29/11/04 27/09/04 14/06/04 -
Price 1.28 1.23 1.25 1.45 1.61 1.50 1.64 -
P/RPS 12.14 10.57 9.55 8.48 12.23 10.91 6.68 48.76%
P/EPS 126.73 89.35 57.60 39.40 56.29 46.87 46.33 95.23%
EY 0.79 1.12 1.74 2.54 1.78 2.13 2.16 -48.76%
DY 0.00 4.07 2.00 0.00 0.00 0.00 1.52 -
P/NAPS 0.62 0.61 0.62 0.73 0.82 0.76 0.89 -21.36%

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