[HWANG] QoQ Annualized Quarter Result on 31-Jan-2014 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
31-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- 122.61%
YoY- 222.02%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 66,464 348,701 443,508 488,086 530,400 473,439 447,105 -71.84%
PBT 54,588 498,157 649,692 181,148 103,268 86,505 70,157 -15.36%
Tax -9,784 -26,677 -33,536 -39,464 -28,480 -20,549 -15,956 -27.75%
NP 44,804 471,480 616,156 141,684 74,788 65,956 54,201 -11.89%
-
NP to SH 44,804 456,702 596,396 120,334 54,056 51,193 40,046 7.74%
-
Tax Rate 17.92% 5.36% 5.16% 21.79% 27.58% 23.75% 22.74% -
Total Cost 21,660 -122,779 -172,648 346,402 455,612 407,483 392,904 -85.43%
-
Net Worth 796,061 783,325 773,137 1,023,196 971,478 962,101 944,175 -10.72%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - 644,266 850,536 - - 12,759 17,012 -
Div Payout % - 141.07% 142.61% - - 24.93% 42.48% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 796,061 783,325 773,137 1,023,196 971,478 962,101 944,175 -10.72%
NOSH 255,148 255,155 255,160 255,161 254,981 255,199 255,182 -0.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 67.41% 135.21% 138.93% 29.03% 14.10% 13.93% 12.12% -
ROE 5.63% 58.30% 77.14% 11.76% 5.56% 5.32% 4.24% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 26.05 136.66 173.82 191.29 208.02 185.52 175.21 -71.83%
EPS 17.56 178.99 233.73 47.16 21.20 20.06 15.69 7.77%
DPS 0.00 252.50 333.33 0.00 0.00 5.00 6.67 -
NAPS 3.12 3.07 3.03 4.01 3.81 3.77 3.70 -10.71%
Adjusted Per Share Value based on latest NOSH - 255,213
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 26.04 136.59 173.73 191.19 207.77 185.46 175.14 -71.83%
EPS 17.55 178.90 233.62 47.14 21.17 20.05 15.69 7.73%
DPS 0.00 252.37 333.17 0.00 0.00 5.00 6.66 -
NAPS 3.1183 3.0685 3.0285 4.0081 3.8055 3.7688 3.6985 -10.72%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 1.93 1.95 1.85 3.83 4.29 3.78 4.29 -
P/RPS 7.41 1.43 1.06 2.00 2.06 2.04 2.45 108.71%
P/EPS 10.99 1.09 0.79 8.12 20.24 18.84 27.34 -45.44%
EY 9.10 91.79 126.34 12.31 4.94 5.31 3.66 83.22%
DY 0.00 129.49 180.18 0.00 0.00 1.32 1.55 -
P/NAPS 0.62 0.64 0.61 0.96 1.13 1.00 1.16 -34.06%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 26/11/14 25/09/14 26/06/14 31/03/14 27/12/13 30/09/13 12/06/13 -
Price 1.95 1.98 1.84 4.00 4.25 4.12 4.48 -
P/RPS 7.49 1.45 1.06 2.09 2.04 2.22 2.56 104.16%
P/EPS 11.10 1.11 0.79 8.48 20.05 20.54 28.55 -46.63%
EY 9.01 90.40 127.03 11.79 4.99 4.87 3.50 87.50%
DY 0.00 127.53 181.16 0.00 0.00 1.21 1.49 -
P/NAPS 0.63 0.64 0.61 1.00 1.12 1.09 1.21 -35.20%

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