[HWANG] QoQ TTM Result on 31-Jul-2007 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
24-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -2.13%
YoY- 101.18%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 372,170 401,213 399,372 358,791 312,857 244,282 184,131 59.92%
PBT 89,740 120,503 125,875 111,710 94,694 71,172 47,814 52.21%
Tax -24,662 -31,319 -33,205 -30,898 -13,167 -8,734 -3,116 297.65%
NP 65,078 89,184 92,670 80,812 81,527 62,438 44,698 28.48%
-
NP to SH 60,070 85,539 89,041 77,634 79,324 59,539 43,022 24.94%
-
Tax Rate 27.48% 25.99% 26.38% 27.66% 13.90% 12.27% 6.52% -
Total Cost 307,092 312,029 306,702 277,979 231,330 181,844 139,433 69.36%
-
Net Worth 751,498 754,728 754,963 739,345 717,114 690,226 507,039 30.02%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 25,496 25,496 25,435 25,435 25,415 25,415 19,213 20.77%
Div Payout % 42.44% 29.81% 28.57% 32.76% 32.04% 42.69% 44.66% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 751,498 754,728 754,963 739,345 717,114 690,226 507,039 30.02%
NOSH 254,745 254,976 255,055 254,946 254,295 253,759 253,519 0.32%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 17.49% 22.23% 23.20% 22.52% 26.06% 25.56% 24.28% -
ROE 7.99% 11.33% 11.79% 10.50% 11.06% 8.63% 8.48% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 146.10 157.35 156.58 140.73 123.03 96.27 72.63 59.41%
EPS 23.58 33.55 34.91 30.45 31.19 23.46 16.97 24.54%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 7.58 20.30%
NAPS 2.95 2.96 2.96 2.90 2.82 2.72 2.00 29.60%
Adjusted Per Share Value based on latest NOSH - 254,946
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 145.79 157.16 156.44 140.55 122.55 95.69 72.13 59.92%
EPS 23.53 33.51 34.88 30.41 31.07 23.32 16.85 24.95%
DPS 9.99 9.99 9.96 9.96 9.96 9.96 7.53 20.75%
NAPS 2.9438 2.9564 2.9574 2.8962 2.8091 2.7038 1.9862 30.02%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.84 2.02 2.41 2.77 2.88 2.34 1.74 -
P/RPS 1.26 1.28 1.54 1.97 2.34 2.43 2.40 -34.94%
P/EPS 7.80 6.02 6.90 9.10 9.23 9.97 10.25 -16.66%
EY 12.82 16.61 14.49 10.99 10.83 10.03 9.75 20.04%
DY 5.43 4.95 4.15 3.61 3.47 4.27 4.36 15.77%
P/NAPS 0.62 0.68 0.81 0.96 1.02 0.86 0.87 -20.23%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 10/06/08 24/03/08 07/12/07 24/09/07 04/06/07 04/04/07 30/11/06 -
Price 1.80 1.75 2.29 2.20 2.62 2.69 2.02 -
P/RPS 1.23 1.11 1.46 1.56 2.13 2.79 2.78 -41.96%
P/EPS 7.63 5.22 6.56 7.22 8.40 11.46 11.90 -25.66%
EY 13.10 19.17 15.24 13.84 11.91 8.72 8.40 34.51%
DY 5.56 5.71 4.37 4.55 3.82 3.72 3.75 30.05%
P/NAPS 0.61 0.59 0.77 0.76 0.93 0.99 1.01 -28.57%

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