[HWANG] QoQ Annualized Quarter Result on 31-Jul-2010 [#4]

Stock

[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD

Announcement Date

29-Sep-2010

Admission Sponsor

Sponsor

Financial Year

31-Jul-2010

Quarter

31-Jul-2010 [#4]

Profit Trend

QoQ- -5.11%

YoY- 94.55%

Quarter Report

HWANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Annualized Quarter Result
Revenue	405,004	411,948	385,464	346,942	344,350	346,732	347,956	10.68%
YoY %	-1.69%	6.87%	11.10%	0.75%	-0.69%	-0.35%	-	-
Horiz. %	116.40%	118.39%	110.78%	99.71%	98.96%	99.65%	100.00%	-
PBT	116,309	125,706	120,292	85,742	93,044	95,250	92,516	16.53%
YoY %	-7.48%	4.50%	40.30%	-7.85%	-2.32%	2.96%	-	-
Horiz. %	125.72%	135.87%	130.02%	92.68%	100.57%	102.96%	100.00%	-
Tax	-28,930	-31,440	-30,032	-21,308	-25,496	-25,346	-23,412	15.19%
YoY %	7.98%	-4.69%	-40.94%	16.43%	-0.59%	-8.26%	-	-
Horiz. %	123.57%	134.29%	128.28%	91.01%	108.90%	108.26%	100.00%	-
NP	87,378	94,266	90,260	64,434	67,548	69,904	69,104	16.98%
YoY %	-7.31%	4.44%	40.08%	-4.61%	-3.37%	1.16%	-	-
Horiz. %	126.44%	136.41%	130.61%	93.24%	97.75%	101.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,893	89,340	85,976	60,874	64,149	66,282	65,204	17.40%
YoY %	-7.22%	3.91%	41.24%	-5.11%	-3.22%	1.65%	-	-
Horiz. %	127.13%	137.02%	131.86%	93.36%	98.38%	101.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.87%	25.01%	24.97%	24.85%	27.40%	26.61%	25.31%	-
YoY %	-0.56%	0.16%	0.48%	-9.31%	2.97%	5.14%	-	-
Horiz. %	98.26%	98.81%	98.66%	98.18%	108.26%	105.14%	100.00%	-
Total Cost	317,625	317,682	295,204	282,508	276,802	276,828	278,852	9.09%
YoY %	-0.02%	7.61%	4.49%	2.06%	-0.01%	-0.73%	-	-
Horiz. %	113.90%	113.92%	105.86%	101.31%	99.26%	99.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	846,960	841,867	829,637	808,761	798,465	793,445	785,713	5.14%
YoY %	0.60%	1.47%	2.58%	1.29%	0.63%	0.98%	-	-
Horiz. %	107.80%	107.15%	105.59%	102.93%	101.62%	100.98%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Dividend
Div	17,007	25,511	-	19,134	8,503	12,756	-	-
YoY %	-33.33%	0.00%	-	125.03%	-33.34%	0.00%	-	-
Horiz. %	133.33%	199.99%	-	150.00%	66.66%	100.00%	-	-
Div Payout %	20.52%	28.56%	-	31.43%	13.26%	19.25%	-	-
YoY %	-28.15%	0.00%	-	137.03%	-31.12%	0.00%	-	-
Horiz. %	106.60%	148.36%	-	163.27%	68.88%	100.00%	-	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Equity
Net Worth	846,960	841,867	829,637	808,761	798,465	793,445	785,713	5.14%
YoY %	0.60%	1.47%	2.58%	1.29%	0.63%	0.98%	-	-
Horiz. %	107.80%	107.15%	105.59%	102.93%	101.62%	100.98%	100.00%	-
NOSH	255,108	255,111	255,273	255,129	255,100	255,127	255,101	0.00%
YoY %	-0.00%	-0.06%	0.06%	0.01%	-0.01%	0.01%	-	-
Horiz. %	100.00%	100.00%	100.07%	100.01%	100.00%	100.01%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Ratio Analysis
NP Margin	21.57%	22.88%	23.42%	18.57%	19.62%	20.16%	19.86%	-
YoY %	-5.73%	-2.31%	26.12%	-5.35%	-2.68%	1.51%	-	-
Horiz. %	108.61%	115.21%	117.93%	93.50%	98.79%	101.51%	100.00%	-
ROE	9.79%	10.61%	10.36%	7.53%	8.03%	8.35%	8.30%	-
YoY %	-7.73%	2.41%	37.58%	-6.23%	-3.83%	0.60%	-	-
Horiz. %	117.95%	127.83%	124.82%	90.72%	96.75%	100.60%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Per Share
RPS	158.76	161.48	151.00	135.99	134.99	135.91	136.40	10.68%
YoY %	-1.68%	6.94%	11.04%	0.74%	-0.68%	-0.36%	-	-
Horiz. %	116.39%	118.39%	110.70%	99.70%	98.97%	99.64%	100.00%	-
EPS	32.49	35.02	33.68	23.86	25.15	25.98	25.56	17.39%
YoY %	-7.22%	3.98%	41.16%	-5.13%	-3.19%	1.64%	-	-
Horiz. %	127.11%	137.01%	131.77%	93.35%	98.40%	101.64%	100.00%	-
DPS	6.67	10.00	0.00	7.50	3.33	5.00	0.00	-
YoY %	-33.30%	0.00%	0.00%	125.23%	-33.40%	0.00%	-	-
Horiz. %	133.40%	200.00%	0.00%	150.00%	66.60%	100.00%	-	-
NAPS	3.32	3.30	3.25	3.17	3.13	3.11	3.08	5.14%
YoY %	0.61%	1.54%	2.52%	1.28%	0.64%	0.97%	-	-
Horiz. %	107.79%	107.14%	105.52%	102.92%	101.62%	100.97%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Adjusted Per Share Value based on latest NOSH - 255,240
RPS	158.65	161.37	150.99	135.90	134.89	135.82	136.30	10.68%
YoY %	-1.69%	6.87%	11.10%	0.75%	-0.68%	-0.35%	-	-
Horiz. %	116.40%	118.39%	110.78%	99.71%	98.97%	99.65%	100.00%	-
EPS	32.47	35.00	33.68	23.85	25.13	25.96	25.54	17.40%
YoY %	-7.23%	3.92%	41.22%	-5.09%	-3.20%	1.64%	-	-
Horiz. %	127.13%	137.04%	131.87%	93.38%	98.39%	101.64%	100.00%	-
DPS	6.66	9.99	0.00	7.50	3.33	5.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	125.23%	-33.40%	0.00%	-	-
Horiz. %	133.20%	199.80%	0.00%	150.00%	66.60%	100.00%	-	-
NAPS	3.3177	3.2978	3.2499	3.1681	3.1278	3.1081	3.0778	5.14%
YoY %	0.60%	1.47%	2.58%	1.29%	0.63%	0.98%	-	-
Horiz. %	107.79%	107.15%	105.59%	102.93%	101.62%	100.98%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/11	31/01/11	29/10/10	30/07/10	30/04/10	29/01/10	30/10/09	-
Price	2.46	2.60	2.00	1.65	1.72	1.75	1.61	-
P/RPS	1.55	1.61	1.32	1.21	1.27	1.29	1.18	20.00%
YoY %	-3.73%	21.97%	9.09%	-4.72%	-1.55%	9.32%	-	-
Horiz. %	131.36%	136.44%	111.86%	102.54%	107.63%	109.32%	100.00%	-
P/EPS	7.57	7.42	5.94	6.92	6.84	6.74	6.30	13.06%
YoY %	2.02%	24.92%	-14.16%	1.17%	1.48%	6.98%	-	-
Horiz. %	120.16%	117.78%	94.29%	109.84%	108.57%	106.98%	100.00%	-
EY	13.21	13.47	16.84	14.46	14.62	14.85	15.88	-11.57%
YoY %	-1.93%	-20.01%	16.46%	-1.09%	-1.55%	-6.49%	-	-
Horiz. %	83.19%	84.82%	106.05%	91.06%	92.07%	93.51%	100.00%	-
DY	2.71	3.85	0.00	4.55	1.94	2.86	0.00	-
YoY %	-29.61%	0.00%	0.00%	134.54%	-32.17%	0.00%	-	-
Horiz. %	94.76%	134.62%	0.00%	159.09%	67.83%	100.00%	-	-
P/NAPS	0.74	0.79	0.62	0.52	0.55	0.56	0.52	26.59%
YoY %	-6.33%	27.42%	19.23%	-5.45%	-1.79%	7.69%	-	-
Horiz. %	142.31%	151.92%	119.23%	100.00%	105.77%	107.69%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Price Multiplier on Announcement Date
Date	08/06/11	28/03/11	13/12/10	29/09/10	18/06/10	30/03/10	09/12/09	-
Price	2.51	2.25	2.40	1.79	1.60	1.75	1.60	-
P/RPS	1.58	1.39	1.59	1.32	1.19	1.29	1.17	22.24%
YoY %	13.67%	-12.58%	20.45%	10.92%	-7.75%	10.26%	-	-
Horiz. %	135.04%	118.80%	135.90%	112.82%	101.71%	110.26%	100.00%	-
P/EPS	7.72	6.42	7.13	7.50	6.36	6.74	6.26	15.04%
YoY %	20.25%	-9.96%	-4.93%	17.92%	-5.64%	7.67%	-	-
Horiz. %	123.32%	102.56%	113.90%	119.81%	101.60%	107.67%	100.00%	-
EY	12.95	15.56	14.03	13.33	15.72	14.85	15.97	-13.07%
YoY %	-16.77%	10.91%	5.25%	-15.20%	5.86%	-7.01%	-	-
Horiz. %	81.09%	97.43%	87.85%	83.47%	98.43%	92.99%	100.00%	-
DY	2.66	4.44	0.00	4.19	2.08	2.86	0.00	-
YoY %	-40.09%	0.00%	0.00%	101.44%	-27.27%	0.00%	-	-
Horiz. %	93.01%	155.24%	0.00%	146.50%	72.73%	100.00%	-	-
P/NAPS	0.76	0.68	0.74	0.56	0.51	0.56	0.52	28.87%
YoY %	11.76%	-8.11%	32.14%	9.80%	-8.93%	7.69%	-	-
Horiz. %	146.15%	130.77%	142.31%	107.69%	98.08%	107.69%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos