[HWANG] QoQ Annualized Quarter Result on 30-Apr-2009 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 429.09%
YoY- -63.69%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 346,732 347,956 295,798 283,346 280,570 332,728 348,593 -0.35%
PBT 95,250 92,516 45,518 31,290 10,850 21,488 55,556 43.10%
Tax -25,346 -23,412 -11,154 -8,681 -4,168 -7,212 -14,718 43.53%
NP 69,904 69,104 34,364 22,609 6,682 14,276 40,838 42.95%
-
NP to SH 66,282 65,204 31,290 19,798 3,742 11,924 36,303 49.21%
-
Tax Rate 26.61% 25.31% 24.50% 27.74% 38.41% 33.56% 26.49% -
Total Cost 276,828 278,852 261,434 260,737 273,888 318,452 307,755 -6.79%
-
Net Worth 793,445 785,713 770,765 752,655 740,710 743,976 744,938 4.28%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 12,756 - 12,761 - - - 25,511 -36.92%
Div Payout % 19.25% - 40.78% - - - 70.27% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 793,445 785,713 770,765 752,655 740,710 743,976 744,938 4.28%
NOSH 255,127 255,101 255,220 255,137 256,301 254,786 255,115 0.00%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 20.16% 19.86% 11.62% 7.98% 2.38% 4.29% 11.72% -
ROE 8.35% 8.30% 4.06% 2.63% 0.51% 1.60% 4.87% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 135.91 136.40 115.90 111.06 109.47 130.59 136.64 -0.35%
EPS 25.98 25.56 12.26 7.76 1.46 4.68 14.23 49.21%
DPS 5.00 0.00 5.00 0.00 0.00 0.00 10.00 -36.92%
NAPS 3.11 3.08 3.02 2.95 2.89 2.92 2.92 4.28%
Adjusted Per Share Value based on latest NOSH - 254,970
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 135.82 136.30 115.87 110.99 109.91 130.34 136.55 -0.35%
EPS 25.96 25.54 12.26 7.76 1.47 4.67 14.22 49.20%
DPS 5.00 0.00 5.00 0.00 0.00 0.00 9.99 -36.88%
NAPS 3.1081 3.0778 3.0193 2.9483 2.9015 2.9143 2.9181 4.28%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.75 1.61 1.63 1.29 1.12 1.05 1.65 -
P/RPS 1.29 1.18 1.41 1.16 1.02 0.80 1.21 4.34%
P/EPS 6.74 6.30 13.30 16.62 76.71 22.44 11.60 -30.30%
EY 14.85 15.88 7.52 6.02 1.30 4.46 8.62 43.56%
DY 2.86 0.00 3.07 0.00 0.00 0.00 6.06 -39.29%
P/NAPS 0.56 0.52 0.54 0.44 0.39 0.36 0.57 -1.16%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 09/12/09 28/09/09 27/05/09 31/03/09 22/12/08 30/09/08 -
Price 1.75 1.60 1.55 1.45 1.06 1.07 1.40 -
P/RPS 1.29 1.17 1.34 1.31 0.97 0.82 1.02 16.89%
P/EPS 6.74 6.26 12.64 18.69 72.60 22.86 9.84 -22.24%
EY 14.85 15.97 7.91 5.35 1.38 4.37 10.16 28.70%
DY 2.86 0.00 3.23 0.00 0.00 0.00 7.14 -45.57%
P/NAPS 0.56 0.52 0.51 0.49 0.37 0.37 0.48 10.79%

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