[HWANG] YoY Annualized Quarter Result on 31-Oct-2007 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
07-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -4.86%
YoY- 161.6%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 385,464 347,956 332,728 337,612 175,288 109,732 138,412 18.60%
PBT 120,292 92,516 21,488 98,472 41,812 25,092 49,656 15.88%
Tax -30,032 -23,412 -7,212 -20,964 -11,736 -12,368 -19,576 7.38%
NP 90,260 69,104 14,276 77,508 30,076 12,724 30,080 20.08%
-
NP to SH 85,976 65,204 11,924 73,864 28,236 10,508 30,080 19.11%
-
Tax Rate 24.97% 25.31% 33.56% 21.29% 28.07% 49.29% 39.42% -
Total Cost 295,204 278,852 318,452 260,104 145,212 97,008 108,332 18.17%
-
Net Worth 829,637 785,713 743,976 754,963 507,039 533,202 517,986 8.16%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 829,637 785,713 743,976 754,963 507,039 533,202 517,986 8.16%
NOSH 255,273 255,101 254,786 255,055 253,519 260,099 262,937 -0.49%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 23.42% 19.86% 4.29% 22.96% 17.16% 11.60% 21.73% -
ROE 10.36% 8.30% 1.60% 9.78% 5.57% 1.97% 5.81% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 151.00 136.40 130.59 132.37 69.14 42.19 52.64 19.19%
EPS 33.68 25.56 4.68 28.96 11.12 4.04 11.44 19.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.25 3.08 2.92 2.96 2.00 2.05 1.97 8.69%
Adjusted Per Share Value based on latest NOSH - 255,055
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 150.99 136.30 130.34 132.25 68.66 42.98 54.22 18.60%
EPS 33.68 25.54 4.67 28.93 11.06 4.12 11.78 19.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2499 3.0778 2.9143 2.9574 1.9862 2.0887 2.0291 8.16%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 2.00 1.61 1.05 2.41 1.74 1.25 1.60 -
P/RPS 1.32 1.18 0.80 1.82 2.52 2.96 3.04 -12.97%
P/EPS 5.94 6.30 22.44 8.32 15.62 30.94 13.99 -13.29%
EY 16.84 15.88 4.46 12.02 6.40 3.23 7.15 15.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.36 0.81 0.87 0.61 0.81 -4.35%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 13/12/10 09/12/09 22/12/08 07/12/07 30/11/06 08/12/05 29/11/04 -
Price 2.40 1.60 1.07 2.29 2.02 1.28 1.61 -
P/RPS 1.59 1.17 0.82 1.73 2.92 3.03 3.06 -10.33%
P/EPS 7.13 6.26 22.86 7.91 18.14 31.68 14.07 -10.70%
EY 14.03 15.97 4.37 12.65 5.51 3.16 7.11 11.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.52 0.37 0.77 1.01 0.62 0.82 -1.69%

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