[HWANG] QoQ TTM Result on 30-Apr-2006 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
15-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- 44.1%
YoY- -31.75%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 244,282 184,131 167,742 137,431 121,036 136,664 143,834 42.21%
PBT 71,172 47,814 43,634 34,531 24,244 32,969 39,110 48.89%
Tax -8,734 -3,116 -3,274 -11,780 -8,460 -10,824 -12,626 -21.73%
NP 62,438 44,698 40,360 22,751 15,784 22,145 26,484 76.86%
-
NP to SH 59,539 43,022 38,590 21,317 14,793 21,510 26,403 71.70%
-
Tax Rate 12.27% 6.52% 7.50% 34.11% 34.90% 32.83% 32.28% -
Total Cost 181,844 139,433 127,382 114,680 105,252 114,519 117,350 33.80%
-
Net Worth 690,226 507,039 509,114 513,501 518,823 533,202 526,663 19.69%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 25,415 19,213 19,213 19,521 26,037 19,552 19,552 19.04%
Div Payout % 42.69% 44.66% 49.79% 91.58% 176.01% 90.90% 74.05% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 690,226 507,039 509,114 513,501 518,823 533,202 526,663 19.69%
NOSH 253,759 253,519 254,557 256,750 259,411 260,099 260,724 -1.78%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 25.56% 24.28% 24.06% 16.55% 13.04% 16.20% 18.41% -
ROE 8.63% 8.48% 7.58% 4.15% 2.85% 4.03% 5.01% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 96.27 72.63 65.90 53.53 46.66 52.54 55.17 44.79%
EPS 23.46 16.97 15.16 8.30 5.70 8.27 10.13 74.77%
DPS 10.00 7.58 7.55 7.50 10.00 7.50 7.50 21.07%
NAPS 2.72 2.00 2.00 2.00 2.00 2.05 2.02 21.87%
Adjusted Per Share Value based on latest NOSH - 256,750
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 95.69 72.13 65.71 53.83 47.41 53.53 56.34 42.21%
EPS 23.32 16.85 15.12 8.35 5.79 8.43 10.34 71.72%
DPS 9.96 7.53 7.53 7.65 10.20 7.66 7.66 19.07%
NAPS 2.7038 1.9862 1.9943 2.0115 2.0323 2.0887 2.0631 19.69%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 2.34 1.74 1.53 1.70 1.32 1.25 1.29 -
P/RPS 2.43 2.40 2.32 3.18 2.83 2.38 2.34 2.54%
P/EPS 9.97 10.25 10.09 20.48 23.15 15.12 12.74 -15.04%
EY 10.03 9.75 9.91 4.88 4.32 6.62 7.85 17.69%
DY 4.27 4.36 4.93 4.41 7.58 6.00 5.81 -18.51%
P/NAPS 0.86 0.87 0.77 0.85 0.66 0.61 0.64 21.70%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 04/04/07 30/11/06 27/09/06 15/06/06 08/03/06 08/12/05 26/09/05 -
Price 2.69 2.02 1.45 1.42 1.45 1.28 1.23 -
P/RPS 2.79 2.78 2.20 2.65 3.11 2.44 2.23 16.06%
P/EPS 11.46 11.90 9.56 17.10 25.43 15.48 12.15 -3.81%
EY 8.72 8.40 10.45 5.85 3.93 6.46 8.23 3.91%
DY 3.72 3.75 5.21 5.28 6.90 5.86 6.10 -28.02%
P/NAPS 0.99 1.01 0.73 0.71 0.73 0.62 0.61 37.98%

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