[HWANG] YoY Cumulative 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- 115.16%
YoY- 884.92%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 133,140 62,062 79,397 105,004 31,707 38,016 37,535 23.48%
PBT 39,809 13,132 27,137 40,575 -1,997 6,723 9,242 27.54%
Tax -11,273 -5,975 -9,979 -13,448 -1,459 -5,266 -3,394 22.13%
NP 28,536 7,157 17,158 27,127 -3,456 1,457 5,848 30.22%
-
NP to SH 26,497 6,249 17,158 27,127 -3,456 1,457 5,848 28.62%
-
Tax Rate 28.32% 45.50% 36.77% 33.14% - 78.33% 36.72% -
Total Cost 104,604 54,905 62,239 77,877 35,163 36,559 31,687 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 12,690 6,493 - 6,584 - - - -
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 3.84% 1.20% 3.30% 5.66% -0.80% 0.35% 1.26% -
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 52.46 23.90 30.26 39.87 12.11 14.87 14.76 23.52%
EPS 10.44 2.41 6.54 10.30 -1.32 0.57 2.30 28.66%
DPS 5.00 2.50 0.00 2.50 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 52.15 24.31 31.10 41.13 12.42 14.89 14.70 23.48%
EPS 10.38 2.45 6.72 10.63 -1.35 0.57 2.29 28.63%
DPS 4.97 2.54 0.00 2.58 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 4.46 5.52 5.12 4.84 12.39 13.25 16.26 -19.38%
P/EPS 22.41 54.86 23.70 18.74 -113.64 345.61 104.35 -22.60%
EY 4.46 1.82 4.22 5.34 -0.88 0.29 0.96 29.15%
DY 2.14 1.89 0.00 1.30 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 5.13 6.07 4.79 6.02 10.16 13.18 13.75 -15.14%
P/EPS 25.77 60.27 22.17 23.30 -93.18 343.86 88.26 -18.54%
EY 3.88 1.66 4.51 4.29 -1.07 0.29 1.13 22.81%
DY 1.86 1.72 0.00 1.04 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