[HWANG] QoQ TTM Result on 31-Oct-2004 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- -11.34%
YoY- 73.04%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 143,834 149,676 180,316 182,025 205,923 200,067 147,976 -1.87%
PBT 39,110 46,230 52,835 58,358 66,273 75,805 58,245 -23.33%
Tax -12,626 -14,998 -17,921 -18,563 -21,390 -24,793 -19,718 -25.72%
NP 26,484 31,232 34,914 39,795 44,883 51,012 38,527 -22.12%
-
NP to SH 26,403 31,232 34,914 39,795 44,883 51,012 38,527 -22.28%
-
Tax Rate 32.28% 32.44% 33.92% 31.81% 32.28% 32.71% 33.85% -
Total Cost 117,350 118,444 145,402 142,230 161,040 149,055 109,449 4.76%
-
Net Worth 526,663 521,550 518,566 517,986 518,233 488,002 479,574 6.44%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 19,552 6,516 6,594 13,182 13,182 6,594 - -
Div Payout % 74.05% 20.86% 18.89% 33.13% 29.37% 12.93% - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 526,663 521,550 518,566 517,986 518,233 488,002 479,574 6.44%
NOSH 260,724 260,645 261,902 262,937 263,062 263,785 263,502 -0.70%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 18.41% 20.87% 19.36% 21.86% 21.80% 25.50% 26.04% -
ROE 5.01% 5.99% 6.73% 7.68% 8.66% 10.45% 8.03% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 55.17 57.43 68.85 69.23 78.28 75.84 56.16 -1.17%
EPS 10.13 11.98 13.33 15.13 17.06 19.34 14.62 -21.71%
DPS 7.50 2.50 2.50 5.00 5.00 2.50 0.00 -
NAPS 2.02 2.001 1.98 1.97 1.97 1.85 1.82 7.20%
Adjusted Per Share Value based on latest NOSH - 262,937
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 56.34 58.63 70.63 71.30 80.66 78.37 57.97 -1.88%
EPS 10.34 12.23 13.68 15.59 17.58 19.98 15.09 -22.29%
DPS 7.66 2.55 2.58 5.16 5.16 2.58 0.00 -
NAPS 2.0631 2.043 2.0313 2.0291 2.03 1.9116 1.8786 6.45%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.29 1.38 1.55 1.60 1.59 1.92 1.93 -
P/RPS 2.34 2.40 2.25 2.31 2.03 2.53 3.44 -22.67%
P/EPS 12.74 11.52 11.63 10.57 9.32 9.93 13.20 -2.33%
EY 7.85 8.68 8.60 9.46 10.73 10.07 7.58 2.36%
DY 5.81 1.81 1.61 3.13 3.14 1.30 0.00 -
P/NAPS 0.64 0.69 0.78 0.81 0.81 1.04 1.06 -28.58%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 26/09/05 09/06/05 28/03/05 29/11/04 27/09/04 14/06/04 25/03/04 -
Price 1.23 1.25 1.45 1.61 1.50 1.64 2.40 -
P/RPS 2.23 2.18 2.11 2.33 1.92 2.16 4.27 -35.17%
P/EPS 12.15 10.43 10.88 10.64 8.79 8.48 16.41 -18.17%
EY 8.23 9.59 9.19 9.40 11.37 11.79 6.09 22.25%
DY 6.10 2.00 1.72 3.11 3.33 1.52 0.00 -
P/NAPS 0.61 0.62 0.73 0.82 0.76 0.89 1.32 -40.25%

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