[HWANG] YoY TTM Result on 31-Oct-2004 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- -11.34%
YoY- 73.04%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 399,372 184,131 136,664 182,025 117,083 118,071 52,558 40.19%
PBT 125,875 47,814 32,969 58,358 37,696 12,009 2,511 91.96%
Tax -33,205 -3,116 -10,824 -18,563 -14,699 -9,778 -424 106.77%
NP 92,670 44,698 22,145 39,795 22,997 2,231 2,087 88.12%
-
NP to SH 89,041 43,022 21,510 39,795 22,997 2,231 -2,693 -
-
Tax Rate 26.38% 6.52% 32.83% 31.81% 38.99% 81.42% 16.89% -
Total Cost 306,702 139,433 114,519 142,230 94,086 115,840 50,471 35.06%
-
Net Worth 754,963 507,039 533,202 517,986 468,522 434,377 420,152 10.25%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 25,435 19,213 19,552 13,182 - - - -
Div Payout % 28.57% 44.66% 90.90% 33.13% - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 754,963 507,039 533,202 517,986 468,522 434,377 420,152 10.25%
NOSH 255,055 253,519 260,099 262,937 263,215 260,106 256,190 -0.07%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 23.20% 24.28% 16.20% 21.86% 19.64% 1.89% 3.97% -
ROE 11.79% 8.48% 4.03% 7.68% 4.91% 0.51% -0.64% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 156.58 72.63 52.54 69.23 44.48 45.39 20.52 40.28%
EPS 34.91 16.97 8.27 15.13 8.74 0.86 -1.05 -
DPS 10.00 7.58 7.50 5.00 0.00 0.00 0.00 -
NAPS 2.96 2.00 2.05 1.97 1.78 1.67 1.64 10.33%
Adjusted Per Share Value based on latest NOSH - 262,937
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 156.44 72.13 53.53 71.30 45.86 46.25 20.59 40.18%
EPS 34.88 16.85 8.43 15.59 9.01 0.87 -1.05 -
DPS 9.96 7.53 7.66 5.16 0.00 0.00 0.00 -
NAPS 2.9574 1.9862 2.0887 2.0291 1.8353 1.7016 1.6458 10.25%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 2.41 1.74 1.25 1.60 2.13 1.46 1.68 -
P/RPS 1.54 2.40 2.38 2.31 4.79 3.22 8.19 -24.30%
P/EPS 6.90 10.25 15.12 10.57 24.38 170.22 -159.82 -
EY 14.49 9.75 6.62 9.46 4.10 0.59 -0.63 -
DY 4.15 4.36 6.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 0.61 0.81 1.20 0.87 1.02 -3.76%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 07/12/07 30/11/06 08/12/05 29/11/04 21/11/03 11/12/02 30/11/01 -
Price 2.29 2.02 1.28 1.61 1.95 1.47 1.81 -
P/RPS 1.46 2.78 2.44 2.33 4.38 3.24 8.82 -25.89%
P/EPS 6.56 11.90 15.48 10.64 22.32 171.38 -172.19 -
EY 15.24 8.40 6.46 9.40 4.48 0.58 -0.58 -
DY 4.37 3.75 5.86 3.11 0.00 0.00 0.00 -
P/NAPS 0.77 1.01 0.62 0.82 1.10 0.88 1.10 -5.76%

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