[HWANG] YoY TTM 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- 32.41%
YoY- 643.84%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 312,857 137,431 149,676 200,067 66,263 105,733 78,850 25.80%
PBT 94,694 34,531 46,230 75,805 -6,748 21,712 19,461 30.15%
Tax -13,167 -11,780 -14,998 -24,793 -2,632 -14,293 -5,957 14.12%
NP 81,527 22,751 31,232 51,012 -9,380 7,419 13,504 34.92%
-
NP to SH 79,324 21,317 31,232 51,012 -9,380 7,419 8,724 44.44%
-
Tax Rate 13.90% 34.11% 32.44% 32.71% - 65.83% 30.61% -
Total Cost 231,330 114,680 118,444 149,055 75,643 98,314 65,346 23.44%
-
Net Worth 717,114 513,501 521,550 488,002 438,993 435,031 415,989 9.49%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 25,415 19,521 6,516 6,594 - - 25,799 -0.24%
Div Payout % 32.04% 91.58% 20.86% 12.93% - - 295.73% -
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 717,114 513,501 521,550 488,002 438,993 435,031 415,989 9.49%
NOSH 254,295 256,750 260,645 263,785 264,453 258,947 258,378 -0.26%
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 26.06% 16.55% 20.87% 25.50% -14.16% 7.02% 17.13% -
ROE 11.06% 4.15% 5.99% 10.45% -2.14% 1.71% 2.10% -
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 123.03 53.53 57.43 75.84 25.06 40.83 30.52 26.14%
EPS 31.19 8.30 11.98 19.34 -3.55 2.87 3.38 44.80%
DPS 10.00 7.50 2.50 2.50 0.00 0.00 10.00 0.00%
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 122.55 53.83 58.63 78.37 25.96 41.42 30.89 25.80%
EPS 31.07 8.35 12.23 19.98 -3.67 2.91 3.42 44.42%
DPS 9.96 7.65 2.55 2.58 0.00 0.00 10.11 -0.24%
NAPS 2.8091 2.0115 2.043 1.9116 1.7196 1.7041 1.6295 9.49%
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 2.34 3.18 2.40 2.53 4.63 5.95 5.64 -13.63%
P/EPS 9.23 20.48 11.52 9.93 -32.70 84.81 50.94 -24.76%
EY 10.83 4.88 8.68 10.07 -3.06 1.18 1.96 32.94%
DY 3.47 4.41 1.81 1.30 0.00 0.00 5.81 -8.22%
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 2.13 2.65 2.18 2.16 6.07 4.60 5.54 -14.72%
P/EPS 8.40 17.10 10.43 8.48 -42.85 65.62 50.05 -25.72%
EY 11.91 5.85 9.59 11.79 -2.33 1.52 2.00 34.61%
DY 3.82 5.28 2.00 1.52 0.00 0.00 5.92 -7.03%
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