[HWANG] YoY Annualized Quarter Result on 30-Apr-2004 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
14-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- -10.38%
YoY- 652.25%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 336,289 150,086 151,338 226,334 59,150 83,888 63,080 32.15%
PBT 109,913 42,980 47,937 74,661 -5,514 22,166 4,426 70.76%
Tax -29,581 -16,606 -17,518 -26,041 -3,289 -13,664 -3,002 46.39%
NP 80,332 26,373 30,418 48,620 -8,804 8,502 1,424 95.77%
-
NP to SH 77,949 24,576 30,418 48,620 -8,804 8,502 1,424 94.79%
-
Tax Rate 26.91% 38.64% 36.54% 34.88% - 61.64% 67.83% -
Total Cost 255,957 123,713 120,920 177,714 67,954 75,385 61,656 26.76%
-
Net Worth 716,172 516,693 524,119 487,429 434,959 433,739 419,385 9.32%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 16,930 8,611 8,730 8,782 - - 8,682 11.76%
Div Payout % 21.72% 35.04% 28.70% 18.06% - - 609.76% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 716,172 516,693 524,119 487,429 434,959 433,739 419,385 9.32%
NOSH 253,961 258,346 261,928 263,475 262,023 258,178 260,487 -0.42%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 23.89% 17.57% 20.10% 21.48% -14.88% 10.14% 2.26% -
ROE 10.88% 4.76% 5.80% 9.97% -2.02% 1.96% 0.34% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 132.42 58.09 57.78 85.90 22.57 32.49 24.22 32.71%
EPS 30.69 9.51 11.61 18.45 -3.36 3.29 0.55 95.42%
DPS 6.67 3.33 3.33 3.33 0.00 0.00 3.33 12.26%
NAPS 2.82 2.00 2.001 1.85 1.66 1.68 1.61 9.78%
Adjusted Per Share Value based on latest NOSH - 263,785
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 131.73 58.79 59.28 88.66 23.17 32.86 24.71 32.15%
EPS 30.53 9.63 11.92 19.05 -3.45 3.33 0.56 94.66%
DPS 6.63 3.37 3.42 3.44 0.00 0.00 3.40 11.76%
NAPS 2.8054 2.024 2.0531 1.9094 1.7038 1.699 1.6428 9.32%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 2.88 1.70 1.38 1.92 1.16 2.43 1.72 -
P/RPS 2.17 2.93 2.39 2.24 5.14 7.48 7.10 -17.91%
P/EPS 9.38 17.87 11.88 10.40 -34.52 73.79 314.63 -44.30%
EY 10.66 5.60 8.42 9.61 -2.90 1.36 0.32 79.32%
DY 2.31 1.96 2.42 1.74 0.00 0.00 1.94 2.95%
P/NAPS 1.02 0.85 0.69 1.04 0.70 1.45 1.07 -0.79%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 04/06/07 15/06/06 09/06/05 14/06/04 11/06/03 24/06/02 27/06/01 -
Price 2.62 1.42 1.25 1.64 1.52 1.88 1.69 -
P/RPS 1.98 2.44 2.16 1.91 6.73 5.79 6.98 -18.93%
P/EPS 8.54 14.93 10.76 8.89 -45.24 57.09 309.15 -45.00%
EY 11.72 6.70 9.29 11.25 -2.21 1.75 0.32 82.18%
DY 2.54 2.35 2.67 2.03 0.00 0.00 1.97 4.32%
P/NAPS 0.93 0.71 0.62 0.89 0.92 1.12 1.05 -2.00%

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