[HWANG] QoQ TTM Result on 31-Oct-2005 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
08-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -18.53%
YoY- -45.95%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 167,742 137,431 121,036 136,664 143,834 149,676 180,316 -4.71%
PBT 43,634 34,531 24,244 32,969 39,110 46,230 52,835 -12.00%
Tax -3,274 -11,780 -8,460 -10,824 -12,626 -14,998 -17,921 -67.90%
NP 40,360 22,751 15,784 22,145 26,484 31,232 34,914 10.17%
-
NP to SH 38,590 21,317 14,793 21,510 26,403 31,232 34,914 6.92%
-
Tax Rate 7.50% 34.11% 34.90% 32.83% 32.28% 32.44% 33.92% -
Total Cost 127,382 114,680 105,252 114,519 117,350 118,444 145,402 -8.46%
-
Net Worth 509,114 513,501 518,823 533,202 526,663 521,550 518,566 -1.22%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 19,213 19,521 26,037 19,552 19,552 6,516 6,594 104.40%
Div Payout % 49.79% 91.58% 176.01% 90.90% 74.05% 20.86% 18.89% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 509,114 513,501 518,823 533,202 526,663 521,550 518,566 -1.22%
NOSH 254,557 256,750 259,411 260,099 260,724 260,645 261,902 -1.88%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 24.06% 16.55% 13.04% 16.20% 18.41% 20.87% 19.36% -
ROE 7.58% 4.15% 2.85% 4.03% 5.01% 5.99% 6.73% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 65.90 53.53 46.66 52.54 55.17 57.43 68.85 -2.88%
EPS 15.16 8.30 5.70 8.27 10.13 11.98 13.33 8.98%
DPS 7.55 7.50 10.00 7.50 7.50 2.50 2.50 109.35%
NAPS 2.00 2.00 2.00 2.05 2.02 2.001 1.98 0.67%
Adjusted Per Share Value based on latest NOSH - 260,099
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 65.71 53.83 47.41 53.53 56.34 58.63 70.63 -4.71%
EPS 15.12 8.35 5.79 8.43 10.34 12.23 13.68 6.91%
DPS 7.53 7.65 10.20 7.66 7.66 2.55 2.58 104.62%
NAPS 1.9943 2.0115 2.0323 2.0887 2.0631 2.043 2.0313 -1.22%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.53 1.70 1.32 1.25 1.29 1.38 1.55 -
P/RPS 2.32 3.18 2.83 2.38 2.34 2.40 2.25 2.06%
P/EPS 10.09 20.48 23.15 15.12 12.74 11.52 11.63 -9.05%
EY 9.91 4.88 4.32 6.62 7.85 8.68 8.60 9.94%
DY 4.93 4.41 7.58 6.00 5.81 1.81 1.61 111.30%
P/NAPS 0.77 0.85 0.66 0.61 0.64 0.69 0.78 -0.85%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 15/06/06 08/03/06 08/12/05 26/09/05 09/06/05 28/03/05 -
Price 1.45 1.42 1.45 1.28 1.23 1.25 1.45 -
P/RPS 2.20 2.65 3.11 2.44 2.23 2.18 2.11 2.83%
P/EPS 9.56 17.10 25.43 15.48 12.15 10.43 10.88 -8.28%
EY 10.45 5.85 3.93 6.46 8.23 9.59 9.19 8.96%
DY 5.21 5.28 6.90 5.86 6.10 2.00 1.72 109.77%
P/NAPS 0.73 0.71 0.73 0.62 0.61 0.62 0.73 0.00%

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