[HWANG] QoQ TTM Result on 31-Jan-2001 [#2]

Stock

[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD

Announcement Date

14-Mar-2001

Admission Sponsor

Sponsor

Financial Year

31-Jul-2001

Quarter

31-Jan-2001 [#2]

Profit Trend

QoQ- -23.19%

YoY- -30.9%

Quarter Report

HWANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
TTM Result
Revenue	52,558	57,352	78,850	164,168	192,710	205,468	258,946	-65.36%
YoY %	-8.36%	-27.26%	-51.97%	-14.81%	-6.21%	-20.65%	-	-
Horiz. %	20.30%	22.15%	30.45%	63.40%	74.42%	79.35%	100.00%	-
PBT	2,511	8,407	19,461	91,756	117,792	131,456	170,393	-93.94%
YoY %	-70.13%	-56.80%	-78.79%	-22.10%	-10.39%	-22.85%	-	-
Horiz. %	1.47%	4.93%	11.42%	53.85%	69.13%	77.15%	100.00%	-
Tax	-424	-1,517	-5,957	-29,679	-36,970	-40,010	-31,986	-94.35%
YoY %	72.05%	74.53%	79.93%	19.72%	7.60%	-25.09%	-	-
Horiz. %	1.33%	4.74%	18.62%	92.79%	115.58%	125.09%	100.00%	-
NP	2,087	6,890	13,504	62,077	80,822	91,446	138,407	-93.84%
YoY %	-69.71%	-48.98%	-78.25%	-23.19%	-11.62%	-33.93%	-	-
Horiz. %	1.51%	4.98%	9.76%	44.85%	58.39%	66.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,693	2,110	8,724	62,077	80,822	91,446	138,407	-
YoY %	-227.63%	-75.81%	-85.95%	-23.19%	-11.62%	-33.93%	-	-
Horiz. %	-1.95%	1.52%	6.30%	44.85%	58.39%	66.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.89%	18.04%	30.61%	32.35%	31.39%	30.44%	18.77%	-
YoY %	-6.37%	-41.07%	-5.38%	3.06%	3.12%	62.17%	-	-
Horiz. %	89.98%	96.11%	163.08%	172.35%	167.23%	162.17%	100.00%	-
Total Cost	50,471	50,462	65,346	102,091	111,888	114,022	120,539	-43.94%
YoY %	0.02%	-22.78%	-35.99%	-8.76%	-1.87%	-5.41%	-	-
Horiz. %	41.87%	41.86%	54.21%	84.70%	92.82%	94.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	420,152	424,614	415,989	473,345	538,344	533,599	536,845	-15.03%
YoY %	-1.05%	2.07%	-12.12%	-12.07%	0.89%	-0.60%	-	-
Horiz. %	78.26%	79.09%	77.49%	88.17%	100.28%	99.40%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Dividend
Div	-	6,466	25,799	25,799	38,488	38,488	38,189	-
YoY %	-	-74.94%	0.00%	-32.97%	0.00%	0.78%	-	-
Horiz. %	-	16.93%	67.56%	67.56%	100.78%	100.78%	100.00%	-
Div Payout %	-	306.47%	295.73%	41.56%	47.62%	42.09%	27.59%	-
YoY %	-	3.63%	611.57%	-12.73%	13.14%	52.56%	-	-
Horiz. %	-	1,110.80%	1,071.87%	150.63%	172.60%	152.56%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Equity
Net Worth	420,152	424,614	415,989	473,345	538,344	533,599	536,845	-15.03%
YoY %	-1.05%	2.07%	-12.12%	-12.07%	0.89%	-0.60%	-	-
Horiz. %	78.26%	79.09%	77.49%	88.17%	100.28%	99.40%	100.00%	-
NOSH	256,190	260,499	258,378	258,658	258,819	257,777	256,864	-0.17%
YoY %	-1.65%	0.82%	-0.11%	-0.06%	0.40%	0.36%	-	-
Horiz. %	99.74%	101.42%	100.59%	100.70%	100.76%	100.36%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Ratio Analysis
NP Margin	3.97%	12.01%	17.13%	37.81%	41.94%	44.51%	53.45%	-
YoY %	-66.94%	-29.89%	-54.69%	-9.85%	-5.77%	-16.73%	-	-
Horiz. %	7.43%	22.47%	32.05%	70.74%	78.47%	83.27%	100.00%	-
ROE	-0.64%	0.50%	2.10%	13.11%	15.01%	17.14%	25.78%	-
YoY %	-228.00%	-76.19%	-83.98%	-12.66%	-12.43%	-33.51%	-	-
Horiz. %	-2.48%	1.94%	8.15%	50.85%	58.22%	66.49%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Per Share
RPS	20.52	22.02	30.52	63.47	74.46	79.71	100.81	-65.29%
YoY %	-6.81%	-27.85%	-51.91%	-14.76%	-6.59%	-20.93%	-	-
Horiz. %	20.36%	21.84%	30.27%	62.96%	73.86%	79.07%	100.00%	-
EPS	-1.05	0.81	3.38	24.00	31.23	35.47	53.88	-
YoY %	-229.63%	-76.04%	-85.92%	-23.15%	-11.95%	-34.17%	-	-
Horiz. %	-1.95%	1.50%	6.27%	44.54%	57.96%	65.83%	100.00%	-
DPS	0.00	2.50	10.00	10.00	15.00	15.00	15.00	-
YoY %	0.00%	-75.00%	0.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	0.00%	16.67%	66.67%	66.67%	100.00%	100.00%	100.00%	-
NAPS	1.64	1.63	1.61	1.83	2.08	2.07	2.09	-14.88%
YoY %	0.61%	1.24%	-12.02%	-12.02%	0.48%	-0.96%	-	-
Horiz. %	78.47%	77.99%	77.03%	87.56%	99.52%	99.04%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Adjusted Per Share Value based on latest NOSH - 258,658
RPS	20.59	22.47	30.89	64.31	75.49	80.49	101.43	-65.35%
YoY %	-8.37%	-27.26%	-51.97%	-14.81%	-6.21%	-20.64%	-	-
Horiz. %	20.30%	22.15%	30.45%	63.40%	74.43%	79.36%	100.00%	-
EPS	-1.05	0.83	3.42	24.32	31.66	35.82	54.22	-
YoY %	-226.51%	-75.73%	-85.94%	-23.18%	-11.61%	-33.94%	-	-
Horiz. %	-1.94%	1.53%	6.31%	44.85%	58.39%	66.06%	100.00%	-
DPS	0.00	2.53	10.11	10.11	15.08	15.08	14.96	-
YoY %	0.00%	-74.98%	0.00%	-32.96%	0.00%	0.80%	-	-
Horiz. %	0.00%	16.91%	67.58%	67.58%	100.80%	100.80%	100.00%	-
NAPS	1.6458	1.6633	1.6295	1.8542	2.1088	2.0902	2.1029	-15.03%
YoY %	-1.05%	2.07%	-12.12%	-12.07%	0.89%	-0.60%	-	-
Horiz. %	78.26%	79.10%	77.49%	88.17%	100.28%	99.40%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	28/04/00	-
Price	1.68	1.98	1.72	2.40	2.87	3.88	4.40	-
P/RPS	8.19	8.99	5.64	3.78	3.85	4.87	4.36	52.06%
YoY %	-8.90%	59.40%	49.21%	-1.82%	-20.94%	11.70%	-	-
Horiz. %	187.84%	206.19%	129.36%	86.70%	88.30%	111.70%	100.00%	-
P/EPS	-159.82	244.45	50.94	10.00	9.19	10.94	8.17	-
YoY %	-165.38%	379.88%	409.40%	8.81%	-16.00%	33.90%	-	-
Horiz. %	-1,956.18%	2,992.04%	623.50%	122.40%	112.48%	133.90%	100.00%	-
EY	-0.63	0.41	1.96	10.00	10.88	9.14	12.25	-
YoY %	-253.66%	-79.08%	-80.40%	-8.09%	19.04%	-25.39%	-	-
Horiz. %	-5.14%	3.35%	16.00%	81.63%	88.82%	74.61%	100.00%	-
DY	0.00	1.26	5.81	4.17	5.23	3.87	3.41	-
YoY %	0.00%	-78.31%	39.33%	-20.27%	35.14%	13.49%	-	-
Horiz. %	0.00%	36.95%	170.38%	122.29%	153.37%	113.49%	100.00%	-
P/NAPS	1.02	1.21	1.07	1.31	1.38	1.87	2.11	-38.32%
YoY %	-15.70%	13.08%	-18.32%	-5.07%	-26.20%	-11.37%	-	-
Horiz. %	48.34%	57.35%	50.71%	62.09%	65.40%	88.63%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Price Multiplier on Announcement Date
Date	30/11/01	26/09/01	27/06/01	13/03/01	30/11/00	27/09/00	19/06/00	-
Price	1.81	1.60	1.69	2.03	2.89	2.85	3.72	-
P/RPS	8.82	7.27	5.54	3.20	3.88	3.58	3.69	78.48%
YoY %	21.32%	31.23%	73.12%	-17.53%	8.38%	-2.98%	-	-
Horiz. %	239.02%	197.02%	150.14%	86.72%	105.15%	97.02%	100.00%	-
P/EPS	-172.19	197.54	50.05	8.46	9.25	8.03	6.90	-
YoY %	-187.17%	294.69%	491.61%	-8.54%	15.19%	16.38%	-	-
Horiz. %	-2,495.51%	2,862.90%	725.36%	122.61%	134.06%	116.38%	100.00%	-
EY	-0.58	0.51	2.00	11.82	10.81	12.45	14.48	-
YoY %	-213.73%	-74.50%	-83.08%	9.34%	-13.17%	-14.02%	-	-
Horiz. %	-4.01%	3.52%	13.81%	81.63%	74.65%	85.98%	100.00%	-
DY	0.00	1.56	5.92	4.93	5.19	5.26	4.03	-
YoY %	0.00%	-73.65%	20.08%	-5.01%	-1.33%	30.52%	-	-
Horiz. %	0.00%	38.71%	146.90%	122.33%	128.78%	130.52%	100.00%	-
P/NAPS	1.10	0.98	1.05	1.11	1.39	1.38	1.78	-27.38%
YoY %	12.24%	-6.67%	-5.41%	-20.14%	0.72%	-22.47%	-	-
Horiz. %	61.80%	55.06%	58.99%	62.36%	78.09%	77.53%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos