[HWANG] YoY Cumulative 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- 34.42%
YoY- 652.25%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 252,217 112,565 113,504 169,751 44,363 62,916 47,310 32.15%
PBT 82,435 32,235 35,953 55,996 -4,136 16,625 3,320 70.76%
Tax -22,186 -12,455 -13,139 -19,531 -2,467 -10,248 -2,252 46.38%
NP 60,249 19,780 22,814 36,465 -6,603 6,377 1,068 95.77%
-
NP to SH 58,462 18,432 22,814 36,465 -6,603 6,377 1,068 94.79%
-
Tax Rate 26.91% 38.64% 36.54% 34.88% - 61.64% 67.83% -
Total Cost 191,968 92,785 90,690 133,286 50,966 56,539 46,242 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 12,698 6,458 6,548 6,586 - - 6,512 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 8.16% 3.57% 4.35% 7.48% -1.52% 1.47% 0.25% -
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 99.31 43.57 43.33 64.43 16.93 24.37 18.16 32.71%
EPS 23.02 7.13 8.71 13.84 -2.52 2.47 0.41 95.62%
DPS 5.00 2.50 2.50 2.50 0.00 0.00 2.50 12.24%
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 98.80 44.09 44.46 66.50 17.38 24.65 18.53 32.15%
EPS 22.90 7.22 8.94 14.28 -2.59 2.50 0.42 94.66%
DPS 4.97 2.53 2.57 2.58 0.00 0.00 2.55 11.75%
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 2.90 3.90 3.18 2.98 6.85 9.97 9.47 -17.89%
P/EPS 12.51 23.83 15.84 13.87 -46.03 98.38 419.51 -44.29%
EY 7.99 4.20 6.31 7.21 -2.17 1.02 0.24 79.31%
DY 1.74 1.47 1.81 1.30 0.00 0.00 1.45 3.08%
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 2.64 3.26 2.88 2.55 8.98 7.71 9.31 -18.93%
P/EPS 11.38 19.90 14.35 11.85 -60.32 76.11 412.20 -45.00%
EY 8.79 5.02 6.97 8.44 -1.66 1.31 0.24 82.18%
DY 1.91 1.76 2.00 1.52 0.00 0.00 1.48 4.34%
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