[HWANG] YoY Quarter Result on 31-Jan-2005 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 28.16%
YoY- -33.62%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 91,158 89,317 29,166 44,794 46,503 15,610 22,399 26.34%
PBT 23,984 29,356 5,998 14,723 20,246 -303 6,413 24.57%
Tax -6,453 -8,339 -2,721 -5,085 -5,727 -708 -3,880 8.84%
NP 17,531 21,017 3,277 9,638 14,519 -1,011 2,533 38.02%
-
NP to SH 15,936 19,438 2,921 9,638 14,519 -1,011 2,533 35.85%
-
Tax Rate 26.91% 28.41% 45.37% 34.54% 28.29% - 60.50% -
Total Cost 73,627 68,300 25,889 35,156 31,984 16,621 19,866 24.38%
-
Net Worth 754,728 690,226 518,823 518,566 479,574 441,647 426,474 9.97%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 12,748 12,687 6,485 - 6,587 - - -
Div Payout % 80.00% 65.27% 222.02% - 45.37% - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 754,728 690,226 518,823 518,566 479,574 441,647 426,474 9.97%
NOSH 254,976 253,759 259,411 261,902 263,502 266,052 258,469 -0.22%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 19.23% 23.53% 11.24% 21.52% 31.22% -6.48% 11.31% -
ROE 2.11% 2.82% 0.56% 1.86% 3.03% -0.23% 0.59% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 35.75 35.20 11.24 17.10 17.65 5.87 8.67 26.61%
EPS 6.25 7.66 1.13 3.68 5.51 -0.38 0.98 36.15%
DPS 5.00 5.00 2.50 0.00 2.50 0.00 0.00 -
NAPS 2.96 2.72 2.00 1.98 1.82 1.66 1.65 10.22%
Adjusted Per Share Value based on latest NOSH - 261,902
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 35.71 34.99 11.42 17.55 18.22 6.11 8.77 26.35%
EPS 6.24 7.61 1.14 3.78 5.69 -0.40 0.99 35.89%
DPS 4.99 4.97 2.54 0.00 2.58 0.00 0.00 -
NAPS 2.9564 2.7038 2.0323 2.0313 1.8786 1.73 1.6706 9.97%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 2.02 2.34 1.32 1.55 1.93 1.50 1.97 -
P/RPS 5.65 6.65 11.74 9.06 10.94 25.57 22.73 -20.69%
P/EPS 32.32 30.55 117.23 42.12 35.03 -394.74 201.02 -26.24%
EY 3.09 3.27 0.85 2.37 2.85 -0.25 0.50 35.44%
DY 2.48 2.14 1.89 0.00 1.30 0.00 0.00 -
P/NAPS 0.68 0.86 0.66 0.78 1.06 0.90 1.19 -8.90%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 24/03/08 04/04/07 08/03/06 28/03/05 25/03/04 26/03/03 25/03/02 -
Price 1.75 2.69 1.45 1.45 2.40 1.23 1.96 -
P/RPS 4.89 7.64 12.90 8.48 13.60 20.96 22.62 -22.52%
P/EPS 28.00 35.12 128.77 39.40 43.56 -323.68 200.00 -27.93%
EY 3.57 2.85 0.78 2.54 2.30 -0.31 0.50 38.74%
DY 2.86 1.86 1.72 0.00 1.04 0.00 0.00 -
P/NAPS 0.59 0.99 0.73 0.73 1.32 0.74 1.19 -11.03%

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