[HWANG] QoQ TTM 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- -12.27%
YoY- -9.38%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 136,664 143,834 149,676 180,316 182,025 205,923 200,067 -22.38%
PBT 32,969 39,110 46,230 52,835 58,358 66,273 75,805 -42.50%
Tax -10,824 -12,626 -14,998 -17,921 -18,563 -21,390 -24,793 -42.36%
NP 22,145 26,484 31,232 34,914 39,795 44,883 51,012 -42.58%
-
NP to SH 21,510 26,403 31,232 34,914 39,795 44,883 51,012 -43.68%
-
Tax Rate 32.83% 32.28% 32.44% 33.92% 31.81% 32.28% 32.71% -
Total Cost 114,519 117,350 118,444 145,402 142,230 161,040 149,055 -16.07%
-
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 19,552 19,552 6,516 6,594 13,182 13,182 6,594 105.98%
Div Payout % 90.90% 74.05% 20.86% 18.89% 33.13% 29.37% 12.93% -
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 16.20% 18.41% 20.87% 19.36% 21.86% 21.80% 25.50% -
ROE 4.03% 5.01% 5.99% 6.73% 7.68% 8.66% 10.45% -
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 52.54 55.17 57.43 68.85 69.23 78.28 75.84 -21.65%
EPS 8.27 10.13 11.98 13.33 15.13 17.06 19.34 -43.15%
DPS 7.50 7.50 2.50 2.50 5.00 5.00 2.50 107.59%
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 53.53 56.34 58.63 70.63 71.30 80.66 78.37 -22.38%
EPS 8.43 10.34 12.23 13.68 15.59 17.58 19.98 -43.65%
DPS 7.66 7.66 2.55 2.58 5.16 5.16 2.58 106.16%
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 2.38 2.34 2.40 2.25 2.31 2.03 2.53 -3.98%
P/EPS 15.12 12.74 11.52 11.63 10.57 9.32 9.93 32.25%
EY 6.62 7.85 8.68 8.60 9.46 10.73 10.07 -24.33%
DY 6.00 5.81 1.81 1.61 3.13 3.14 1.30 176.43%
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 2.44 2.23 2.18 2.11 2.33 1.92 2.16 8.44%
P/EPS 15.48 12.15 10.43 10.88 10.64 8.79 8.48 49.20%
EY 6.46 8.23 9.59 9.19 9.40 11.37 11.79 -32.96%
DY 5.86 6.10 2.00 1.72 3.11 3.33 1.52 145.26%
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