[HWANG] QoQ Annualized Quarter Result on 31-Jan-2012 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 4.71%
YoY- -33.66%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 453,624 397,958 379,905 349,944 333,728 399,333 405,004 7.81%
PBT 64,148 98,871 95,016 88,800 84,556 119,651 116,309 -32.62%
Tax -18,228 -23,380 -23,597 -23,196 -22,376 -28,187 -28,930 -26.40%
NP 45,920 75,491 71,418 65,604 62,180 91,464 87,378 -34.75%
-
NP to SH 36,884 66,785 63,934 59,266 56,600 86,614 82,893 -41.57%
-
Tax Rate 28.42% 23.65% 24.83% 26.12% 26.46% 23.56% 24.87% -
Total Cost 407,704 322,467 308,486 284,340 271,548 307,869 317,625 18.02%
-
Net Worth 937,425 926,182 900,919 893,309 885,286 869,966 846,960 6.96%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 25,514 17,014 25,523 - 25,512 17,007 -
Div Payout % - 38.20% 26.61% 43.07% - 29.46% 20.52% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 937,425 926,182 900,919 893,309 885,286 869,966 846,960 6.96%
NOSH 255,429 255,146 255,217 255,231 255,125 255,122 255,108 0.08%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 10.12% 18.97% 18.80% 18.75% 18.63% 22.90% 21.57% -
ROE 3.93% 7.21% 7.10% 6.63% 6.39% 9.96% 9.79% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 177.59 155.97 148.86 137.11 130.81 156.53 158.76 7.72%
EPS 14.44 26.17 25.05 23.22 22.20 33.95 32.49 -41.61%
DPS 0.00 10.00 6.67 10.00 0.00 10.00 6.67 -
NAPS 3.67 3.63 3.53 3.50 3.47 3.41 3.32 6.87%
Adjusted Per Share Value based on latest NOSH - 255,326
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 177.69 155.89 148.82 137.08 130.73 156.43 158.65 7.81%
EPS 14.45 26.16 25.04 23.22 22.17 33.93 32.47 -41.56%
DPS 0.00 9.99 6.66 10.00 0.00 9.99 6.66 -
NAPS 3.6721 3.6281 3.5291 3.4993 3.4679 3.4078 3.3177 6.96%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 2.52 2.50 2.39 2.30 2.21 2.49 2.46 -
P/RPS 1.42 1.60 1.61 1.68 1.69 1.59 1.55 -5.64%
P/EPS 17.45 9.55 9.54 9.91 9.96 7.33 7.57 74.06%
EY 5.73 10.47 10.48 10.10 10.04 13.63 13.21 -42.55%
DY 0.00 4.00 2.79 4.35 0.00 4.02 2.71 -
P/NAPS 0.69 0.69 0.68 0.66 0.64 0.73 0.74 -4.53%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 13/12/12 26/09/12 07/06/12 28/03/12 08/12/11 27/09/11 08/06/11 -
Price 2.45 2.48 2.37 2.39 2.33 2.00 2.51 -
P/RPS 1.38 1.59 1.59 1.74 1.78 1.28 1.58 -8.59%
P/EPS 16.97 9.47 9.46 10.29 10.50 5.89 7.72 68.65%
EY 5.89 10.55 10.57 9.72 9.52 16.98 12.95 -40.71%
DY 0.00 4.03 2.81 4.18 0.00 5.00 2.66 -
P/NAPS 0.67 0.68 0.67 0.68 0.67 0.59 0.76 -8.02%

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