[HWANG] YoY Quarter Result on 31-Jul-2003 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 562.25%
YoY- 623.84%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 60,641 30,330 36,172 30,316 72,851 10,042 31,540 11.50%
PBT 12,260 3,157 10,277 19,809 -2,612 5,087 16,141 -4.47%
Tax 9,019 513 -1,859 -5,262 2,612 -4,045 -8,485 -
NP 21,279 3,670 8,418 14,547 0 1,042 7,656 18.56%
-
NP to SH 20,862 3,589 8,418 14,547 -2,777 1,042 7,656 18.17%
-
Tax Rate -73.56% -16.25% 18.09% 26.56% - 79.52% 52.57% -
Total Cost 39,362 26,660 27,754 15,769 72,851 9,000 23,884 8.67%
-
Net Worth 509,114 526,663 518,233 453,276 436,014 424,614 533,599 -0.77%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 12,727 13,036 - - 6,488 - 19,333 -6.72%
Div Payout % 61.01% 363.23% - - 0.00% - 252.53% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 509,114 526,663 518,233 453,276 436,014 424,614 533,599 -0.77%
NOSH 254,557 260,724 263,062 263,532 259,532 260,499 257,777 -0.20%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 35.09% 12.10% 23.27% 47.98% 0.00% 10.38% 24.27% -
ROE 4.10% 0.68% 1.62% 3.21% -0.64% 0.25% 1.43% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 23.82 11.63 13.75 11.50 28.07 3.85 12.24 11.73%
EPS 8.20 1.38 3.20 5.52 -1.07 0.40 2.97 18.43%
DPS 5.00 5.00 0.00 0.00 2.50 0.00 7.50 -6.53%
NAPS 2.00 2.02 1.97 1.72 1.68 1.63 2.07 -0.57%
Adjusted Per Share Value based on latest NOSH - 263,532
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 23.75 11.88 14.17 11.88 28.54 3.93 12.35 11.50%
EPS 8.17 1.41 3.30 5.70 -1.09 0.41 3.00 18.16%
DPS 4.99 5.11 0.00 0.00 2.54 0.00 7.57 -6.70%
NAPS 1.9943 2.0631 2.03 1.7756 1.708 1.6633 2.0902 -0.77%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.53 1.29 1.59 1.58 1.87 1.98 3.88 -
P/RPS 6.42 11.09 11.56 13.73 6.66 51.36 31.71 -23.36%
P/EPS 18.67 93.71 49.69 28.62 -174.77 495.00 130.64 -27.68%
EY 5.36 1.07 2.01 3.49 -0.57 0.20 0.77 38.15%
DY 3.27 3.88 0.00 0.00 1.34 0.00 1.93 9.18%
P/NAPS 0.77 0.64 0.81 0.92 1.11 1.21 1.87 -13.74%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 27/09/06 26/09/05 27/09/04 24/09/03 26/09/02 26/09/01 27/09/00 -
Price 1.45 1.23 1.50 1.58 1.68 1.60 2.85 -
P/RPS 6.09 10.57 10.91 13.73 5.99 41.51 23.29 -20.02%
P/EPS 17.69 89.35 46.87 28.62 -157.01 400.00 95.96 -24.54%
EY 5.65 1.12 2.13 3.49 -0.64 0.25 1.04 32.57%
DY 3.45 4.07 0.00 0.00 1.49 0.00 2.63 4.62%
P/NAPS 0.73 0.61 0.76 0.92 1.00 0.98 1.38 -10.06%

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