[HWANG] YoY Annualized Quarter Result on 31-Oct-2003 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 534.84%
YoY- 615.66%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 175,288 109,732 138,412 234,004 64,388 62,468 81,644 13.57%
PBT 41,812 25,092 49,656 81,316 -6,776 1,240 24,824 9.07%
Tax -11,736 -12,368 -19,576 -30,884 -3,004 -1,240 -9,916 2.84%
NP 30,076 12,724 30,080 50,432 -9,780 0 14,908 12.40%
-
NP to SH 28,236 10,508 30,080 50,432 -9,780 -4,304 14,908 11.22%
-
Tax Rate 28.07% 49.29% 39.42% 37.98% - 100.00% 39.95% -
Total Cost 145,212 97,008 108,332 183,572 74,168 62,468 66,736 13.82%
-
Net Worth 507,039 533,202 517,986 468,522 434,377 420,152 538,344 -0.99%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 507,039 533,202 517,986 468,522 434,377 420,152 538,344 -0.99%
NOSH 253,519 260,099 262,937 263,215 260,106 256,190 258,819 -0.34%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 17.16% 11.60% 21.73% 21.55% -15.19% 0.00% 18.26% -
ROE 5.57% 1.97% 5.81% 10.76% -2.25% -1.02% 2.77% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 69.14 42.19 52.64 88.90 24.75 24.38 31.54 13.96%
EPS 11.12 4.04 11.44 19.16 -3.76 -1.68 5.76 11.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.05 1.97 1.78 1.67 1.64 2.08 -0.65%
Adjusted Per Share Value based on latest NOSH - 263,215
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 68.66 42.98 54.22 91.66 25.22 24.47 31.98 13.57%
EPS 11.06 4.12 11.78 19.76 -3.83 -1.69 5.84 11.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9862 2.0887 2.0291 1.8353 1.7016 1.6458 2.1088 -0.99%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.74 1.25 1.60 2.13 1.46 1.68 2.87 -
P/RPS 2.52 2.96 3.04 2.40 5.90 6.89 9.10 -19.25%
P/EPS 15.62 30.94 13.99 11.12 -38.83 -100.00 49.83 -17.57%
EY 6.40 3.23 7.15 9.00 -2.58 -1.00 2.01 21.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.61 0.81 1.20 0.87 1.02 1.38 -7.39%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 30/11/06 08/12/05 29/11/04 21/11/03 11/12/02 30/11/01 30/11/00 -
Price 2.02 1.28 1.61 1.95 1.47 1.81 2.89 -
P/RPS 2.92 3.03 3.06 2.19 5.94 7.42 9.16 -17.34%
P/EPS 18.14 31.68 14.07 10.18 -39.10 -107.74 50.17 -15.58%
EY 5.51 3.16 7.11 9.83 -2.56 -0.93 1.99 18.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.62 0.82 1.10 0.88 1.10 1.39 -5.18%

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