[HWANG] QoQ TTM Result on 31-Oct-2006 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 11.48%
YoY- 100.01%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 358,791 312,857 244,282 184,131 167,742 137,431 121,036 106.76%
PBT 111,710 94,694 71,172 47,814 43,634 34,531 24,244 177.67%
Tax -30,898 -13,167 -8,734 -3,116 -3,274 -11,780 -8,460 137.72%
NP 80,812 81,527 62,438 44,698 40,360 22,751 15,784 197.94%
-
NP to SH 77,634 79,324 59,539 43,022 38,590 21,317 14,793 202.91%
-
Tax Rate 27.66% 13.90% 12.27% 6.52% 7.50% 34.11% 34.90% -
Total Cost 277,979 231,330 181,844 139,433 127,382 114,680 105,252 91.40%
-
Net Worth 739,345 717,114 690,226 507,039 509,114 513,501 518,823 26.71%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 25,435 25,415 25,415 19,213 19,213 19,521 26,037 -1.55%
Div Payout % 32.76% 32.04% 42.69% 44.66% 49.79% 91.58% 176.01% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 739,345 717,114 690,226 507,039 509,114 513,501 518,823 26.71%
NOSH 254,946 254,295 253,759 253,519 254,557 256,750 259,411 -1.15%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 22.52% 26.06% 25.56% 24.28% 24.06% 16.55% 13.04% -
ROE 10.50% 11.06% 8.63% 8.48% 7.58% 4.15% 2.85% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 140.73 123.03 96.27 72.63 65.90 53.53 46.66 109.17%
EPS 30.45 31.19 23.46 16.97 15.16 8.30 5.70 206.53%
DPS 10.00 10.00 10.00 7.58 7.55 7.50 10.00 0.00%
NAPS 2.90 2.82 2.72 2.00 2.00 2.00 2.00 28.19%
Adjusted Per Share Value based on latest NOSH - 253,519
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 140.55 122.55 95.69 72.13 65.71 53.83 47.41 106.77%
EPS 30.41 31.07 23.32 16.85 15.12 8.35 5.79 203.07%
DPS 9.96 9.96 9.96 7.53 7.53 7.65 10.20 -1.57%
NAPS 2.8962 2.8091 2.7038 1.9862 1.9943 2.0115 2.0323 26.71%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 2.77 2.88 2.34 1.74 1.53 1.70 1.32 -
P/RPS 1.97 2.34 2.43 2.40 2.32 3.18 2.83 -21.50%
P/EPS 9.10 9.23 9.97 10.25 10.09 20.48 23.15 -46.43%
EY 10.99 10.83 10.03 9.75 9.91 4.88 4.32 86.67%
DY 3.61 3.47 4.27 4.36 4.93 4.41 7.58 -39.09%
P/NAPS 0.96 1.02 0.86 0.87 0.77 0.85 0.66 28.46%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 24/09/07 04/06/07 04/04/07 30/11/06 27/09/06 15/06/06 08/03/06 -
Price 2.20 2.62 2.69 2.02 1.45 1.42 1.45 -
P/RPS 1.56 2.13 2.79 2.78 2.20 2.65 3.11 -36.94%
P/EPS 7.22 8.40 11.46 11.90 9.56 17.10 25.43 -56.90%
EY 13.84 11.91 8.72 8.40 10.45 5.85 3.93 132.00%
DY 4.55 3.82 3.72 3.75 5.21 5.28 6.90 -24.29%
P/NAPS 0.76 0.93 0.99 1.01 0.73 0.71 0.73 2.72%

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