[HWANG] QoQ Quarter Result on 31-Jul-2005 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
26-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- -36.55%
YoY- -57.37%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 50,502 29,166 27,433 30,330 34,107 44,794 34,603 28.75%
PBT 19,103 5,998 6,273 3,157 8,816 14,723 12,414 33.39%
Tax -6,480 -2,721 -3,092 513 -3,160 -5,085 -4,894 20.64%
NP 12,623 3,277 3,181 3,670 5,656 9,638 7,520 41.37%
-
NP to SH 12,180 2,921 2,627 3,589 5,656 9,638 7,520 38.03%
-
Tax Rate 33.92% 45.37% 49.29% -16.25% 35.84% 34.54% 39.42% -
Total Cost 37,879 25,889 24,252 26,660 28,451 35,156 27,083 25.14%
-
Net Worth 513,501 518,823 533,202 526,663 521,550 518,566 517,986 -0.57%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 6,485 - 13,036 6,516 - - -
Div Payout % - 222.02% - 363.23% 115.21% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 513,501 518,823 533,202 526,663 521,550 518,566 517,986 -0.57%
NOSH 256,750 259,411 260,099 260,724 260,645 261,902 262,937 -1.57%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 25.00% 11.24% 11.60% 12.10% 16.58% 21.52% 21.73% -
ROE 2.37% 0.56% 0.49% 0.68% 1.08% 1.86% 1.45% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 19.67 11.24 10.55 11.63 13.09 17.10 13.16 30.82%
EPS 4.75 1.13 1.01 1.38 2.17 3.68 2.86 40.37%
DPS 0.00 2.50 0.00 5.00 2.50 0.00 0.00 -
NAPS 2.00 2.00 2.05 2.02 2.001 1.98 1.97 1.01%
Adjusted Per Share Value based on latest NOSH - 260,724
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 19.78 11.42 10.75 11.88 13.36 17.55 13.55 28.77%
EPS 4.77 1.14 1.03 1.41 2.22 3.78 2.95 37.88%
DPS 0.00 2.54 0.00 5.11 2.55 0.00 0.00 -
NAPS 2.0115 2.0323 2.0887 2.0631 2.043 2.0313 2.0291 -0.58%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.70 1.32 1.25 1.29 1.38 1.55 1.60 -
P/RPS 8.64 11.74 11.85 11.09 10.55 9.06 12.16 -20.42%
P/EPS 35.84 117.23 123.76 93.71 63.59 42.12 55.94 -25.74%
EY 2.79 0.85 0.81 1.07 1.57 2.37 1.79 34.54%
DY 0.00 1.89 0.00 3.88 1.81 0.00 0.00 -
P/NAPS 0.85 0.66 0.61 0.64 0.69 0.78 0.81 3.27%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 15/06/06 08/03/06 08/12/05 26/09/05 09/06/05 28/03/05 29/11/04 -
Price 1.42 1.45 1.28 1.23 1.25 1.45 1.61 -
P/RPS 7.22 12.90 12.14 10.57 9.55 8.48 12.23 -29.69%
P/EPS 29.93 128.77 126.73 89.35 57.60 39.40 56.29 -34.44%
EY 3.34 0.78 0.79 1.12 1.74 2.54 1.78 52.30%
DY 0.00 1.72 0.00 4.07 2.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.62 0.61 0.62 0.73 0.82 -9.17%

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