[HWANG] QoQ TTM 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- 67.53%
YoY- 3034.27%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 182,025 205,923 200,067 147,976 117,083 74,679 66,263 95.54%
PBT 58,358 66,273 75,805 58,245 37,696 15,673 -6,748 -
Tax -18,563 -21,390 -24,793 -19,718 -14,699 -7,729 -2,632 265.59%
NP 39,795 44,883 51,012 38,527 22,997 7,944 -9,380 -
-
NP to SH 39,795 44,883 51,012 38,527 22,997 7,944 -9,380 -
-
Tax Rate 31.81% 32.28% 32.71% 33.85% 38.99% 49.31% - -
Total Cost 142,230 161,040 149,055 109,449 94,086 66,735 75,643 52.04%
-
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 13,182 13,182 6,594 - - - - -
Div Payout % 33.13% 29.37% 12.93% - - - - -
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 21.86% 21.80% 25.50% 26.04% 19.64% 10.64% -14.16% -
ROE 7.68% 8.66% 10.45% 8.03% 4.91% 1.75% -2.14% -
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 69.23 78.28 75.84 56.16 44.48 28.34 25.06 96.27%
EPS 15.13 17.06 19.34 14.62 8.74 3.01 -3.55 -
DPS 5.00 5.00 2.50 0.00 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 71.30 80.66 78.37 57.97 45.86 29.25 25.96 95.52%
EPS 15.59 17.58 19.98 15.09 9.01 3.11 -3.67 -
DPS 5.16 5.16 2.58 0.00 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 2.31 2.03 2.53 3.44 4.79 5.58 4.63 -36.96%
P/EPS 10.57 9.32 9.93 13.20 24.38 52.41 -32.70 -
EY 9.46 10.73 10.07 7.58 4.10 1.91 -3.06 -
DY 3.13 3.14 1.30 0.00 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 2.33 1.92 2.16 4.27 4.38 5.58 6.07 -47.02%
P/EPS 10.64 8.79 8.48 16.41 22.32 52.41 -42.85 -
EY 9.40 11.37 11.79 6.09 4.48 1.91 -2.33 -
DY 3.11 3.33 1.52 0.00 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