[HWANG] YoY Annualized Quarter Result on 31-Jan-2004 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 7.58%
YoY- 884.92%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 266,280 124,124 158,794 210,008 63,414 76,032 75,070 23.48%
PBT 79,618 26,264 54,274 81,150 -3,994 13,446 18,484 27.54%
Tax -22,546 -11,950 -19,958 -26,896 -2,918 -10,532 -6,788 22.13%
NP 57,072 14,314 34,316 54,254 -6,912 2,914 11,696 30.22%
-
NP to SH 52,994 12,498 34,316 54,254 -6,912 2,914 11,696 28.62%
-
Tax Rate 28.32% 45.50% 36.77% 33.14% - 78.33% 36.72% -
Total Cost 209,208 109,810 124,478 155,754 70,326 73,118 63,374 22.01%
-
Net Worth 690,343 519,454 519,462 479,331 434,618 421,763 465,297 6.79%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 25,380 12,986 - 13,168 - - - -
Div Payout % 47.89% 103.91% - 24.27% - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 690,343 519,454 519,462 479,331 434,618 421,763 465,297 6.79%
NOSH 253,802 259,727 262,354 263,368 261,818 255,614 254,260 -0.03%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 21.43% 11.53% 21.61% 25.83% -10.90% 3.83% 15.58% -
ROE 7.68% 2.41% 6.61% 11.32% -1.59% 0.69% 2.51% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 104.92 47.79 60.53 79.74 24.22 29.74 29.52 23.52%
EPS 20.88 4.82 13.08 20.60 -2.64 1.14 4.60 28.66%
DPS 10.00 5.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.72 2.00 1.98 1.82 1.66 1.65 1.83 6.82%
Adjusted Per Share Value based on latest NOSH - 263,502
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 104.31 48.62 62.20 82.26 24.84 29.78 29.41 23.48%
EPS 20.76 4.90 13.44 21.25 -2.71 1.14 4.58 28.63%
DPS 9.94 5.09 0.00 5.16 0.00 0.00 0.00 -
NAPS 2.7042 2.0348 2.0348 1.8776 1.7025 1.6521 1.8227 6.79%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 2.34 1.32 1.55 1.93 1.50 1.97 2.40 -
P/RPS 2.23 2.76 2.56 2.42 6.19 6.62 8.13 -19.38%
P/EPS 11.21 27.43 11.85 9.37 -56.82 172.81 52.17 -22.59%
EY 8.92 3.65 8.44 10.67 -1.76 0.58 1.92 29.15%
DY 4.27 3.79 0.00 2.59 0.00 0.00 0.00 -
P/NAPS 0.86 0.66 0.78 1.06 0.90 1.19 1.31 -6.77%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 04/04/07 08/03/06 28/03/05 25/03/04 26/03/03 25/03/02 13/03/01 -
Price 2.69 1.45 1.45 2.40 1.23 1.96 2.03 -
P/RPS 2.56 3.03 2.40 3.01 5.08 6.59 6.88 -15.18%
P/EPS 12.88 30.13 11.09 11.65 -46.59 171.93 44.13 -18.54%
EY 7.76 3.32 9.02 8.58 -2.15 0.58 2.27 22.72%
DY 3.72 3.45 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.99 0.73 0.73 1.32 0.74 1.19 1.11 -1.88%

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