[HWANG] QoQ TTM Result on 31-Jul-2006 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 81.03%
YoY- 46.16%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 312,857 244,282 184,131 167,742 137,431 121,036 136,664 73.96%
PBT 94,694 71,172 47,814 43,634 34,531 24,244 32,969 102.44%
Tax -13,167 -8,734 -3,116 -3,274 -11,780 -8,460 -10,824 13.99%
NP 81,527 62,438 44,698 40,360 22,751 15,784 22,145 138.99%
-
NP to SH 79,324 59,539 43,022 38,590 21,317 14,793 21,510 139.26%
-
Tax Rate 13.90% 12.27% 6.52% 7.50% 34.11% 34.90% 32.83% -
Total Cost 231,330 181,844 139,433 127,382 114,680 105,252 114,519 60.00%
-
Net Worth 717,114 690,226 507,039 509,114 513,501 518,823 533,202 21.90%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 25,415 25,415 19,213 19,213 19,521 26,037 19,552 19.16%
Div Payout % 32.04% 42.69% 44.66% 49.79% 91.58% 176.01% 90.90% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 717,114 690,226 507,039 509,114 513,501 518,823 533,202 21.90%
NOSH 254,295 253,759 253,519 254,557 256,750 259,411 260,099 -1.49%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 26.06% 25.56% 24.28% 24.06% 16.55% 13.04% 16.20% -
ROE 11.06% 8.63% 8.48% 7.58% 4.15% 2.85% 4.03% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 123.03 96.27 72.63 65.90 53.53 46.66 52.54 76.61%
EPS 31.19 23.46 16.97 15.16 8.30 5.70 8.27 142.88%
DPS 10.00 10.00 7.58 7.55 7.50 10.00 7.50 21.20%
NAPS 2.82 2.72 2.00 2.00 2.00 2.00 2.05 23.76%
Adjusted Per Share Value based on latest NOSH - 254,557
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 122.55 95.69 72.13 65.71 53.83 47.41 53.53 73.96%
EPS 31.07 23.32 16.85 15.12 8.35 5.79 8.43 139.17%
DPS 9.96 9.96 7.53 7.53 7.65 10.20 7.66 19.18%
NAPS 2.8091 2.7038 1.9862 1.9943 2.0115 2.0323 2.0887 21.90%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 2.88 2.34 1.74 1.53 1.70 1.32 1.25 -
P/RPS 2.34 2.43 2.40 2.32 3.18 2.83 2.38 -1.12%
P/EPS 9.23 9.97 10.25 10.09 20.48 23.15 15.12 -28.10%
EY 10.83 10.03 9.75 9.91 4.88 4.32 6.62 38.96%
DY 3.47 4.27 4.36 4.93 4.41 7.58 6.00 -30.65%
P/NAPS 1.02 0.86 0.87 0.77 0.85 0.66 0.61 41.01%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 04/06/07 04/04/07 30/11/06 27/09/06 15/06/06 08/03/06 08/12/05 -
Price 2.62 2.69 2.02 1.45 1.42 1.45 1.28 -
P/RPS 2.13 2.79 2.78 2.20 2.65 3.11 2.44 -8.68%
P/EPS 8.40 11.46 11.90 9.56 17.10 25.43 15.48 -33.54%
EY 11.91 8.72 8.40 10.45 5.85 3.93 6.46 50.52%
DY 3.82 3.72 3.75 5.21 5.28 6.90 5.86 -24.87%
P/NAPS 0.93 0.99 1.01 0.73 0.71 0.73 0.62 31.13%

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