[HWANG] QoQ Annualized Quarter Result on 31-Oct-2007 [#1]

Stock

[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD

Announcement Date

07-Dec-2007

Admission Sponsor

Sponsor

Financial Year

31-Jul-2008

Quarter

31-Oct-2007 [#1]

Profit Trend

QoQ- -4.86%

YoY- 161.6%

Quarter Report

HWANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Annualized Quarter Result
Revenue	348,593	354,126	351,122	337,612	358,792	336,289	266,280	19.69%
YoY %	-1.56%	0.86%	4.00%	-5.90%	6.69%	26.29%	-	-
Horiz. %	130.91%	132.99%	131.86%	126.79%	134.74%	126.29%	100.00%	-
PBT	55,556	80,620	97,206	98,472	111,711	109,913	79,618	-21.34%
YoY %	-31.09%	-17.06%	-1.29%	-11.85%	1.64%	38.05%	-	-
Horiz. %	69.78%	101.26%	122.09%	123.68%	140.31%	138.05%	100.00%	-
Tax	-14,718	-21,266	-23,388	-20,964	-30,898	-29,581	-22,546	-24.76%
YoY %	30.79%	9.07%	-11.56%	32.15%	-4.45%	-31.20%	-	-
Horiz. %	65.28%	94.32%	103.73%	92.98%	137.04%	131.20%	100.00%	-
NP	40,838	59,353	73,818	77,508	80,813	80,332	57,072	-20.01%
YoY %	-31.19%	-19.60%	-4.76%	-4.09%	0.60%	40.76%	-	-
Horiz. %	71.56%	104.00%	129.34%	135.81%	141.60%	140.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,303	54,530	68,804	73,864	77,634	77,949	52,994	-22.30%
YoY %	-33.43%	-20.75%	-6.85%	-4.86%	-0.40%	47.09%	-	-
Horiz. %	68.50%	102.90%	129.83%	139.38%	146.50%	147.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.49%	26.38%	24.06%	21.29%	27.66%	26.91%	28.32%	-
YoY %	0.42%	9.64%	13.01%	-23.03%	2.79%	-4.98%	-	-
Horiz. %	93.54%	93.15%	84.96%	75.18%	97.67%	95.02%	100.00%	-
Total Cost	307,755	294,773	277,304	260,104	277,979	255,957	209,208	29.37%
YoY %	4.40%	6.30%	6.61%	-6.43%	8.60%	22.35%	-	-
Horiz. %	147.10%	140.90%	132.55%	124.33%	132.87%	122.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	744,938	752,645	754,854	754,963	737,192	716,172	690,343	5.20%
YoY %	-1.02%	-0.29%	-0.01%	2.41%	2.94%	3.74%	-	-
Horiz. %	107.91%	109.02%	109.34%	109.36%	106.79%	103.74%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Dividend
Div	25,511	17,008	25,501	-	25,420	16,930	25,380	0.34%
YoY %	49.99%	-33.30%	0.00%	-	50.15%	-33.29%	-	-
Horiz. %	100.52%	67.01%	100.48%	-	100.16%	66.71%	100.00%	-
Div Payout %	70.27%	31.19%	37.06%	-	32.74%	21.72%	47.89%	-
YoY %	125.30%	-15.84%	0.00%	-	50.74%	-54.65%	-	-
Horiz. %	146.73%	65.13%	77.39%	-	68.37%	45.35%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Equity
Net Worth	744,938	752,645	754,854	754,963	737,192	716,172	690,343	5.20%
YoY %	-1.02%	-0.29%	-0.01%	2.41%	2.94%	3.74%	-	-
Horiz. %	107.91%	109.02%	109.34%	109.36%	106.79%	103.74%	100.00%	-
NOSH	255,115	255,134	255,018	255,055	254,204	253,961	253,802	0.34%
YoY %	-0.01%	0.05%	-0.01%	0.33%	0.10%	0.06%	-	-
Horiz. %	100.52%	100.52%	100.48%	100.49%	100.16%	100.06%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Ratio Analysis
NP Margin	11.72%	16.76%	21.02%	22.96%	22.52%	23.89%	21.43%	-
YoY %	-30.07%	-20.27%	-8.45%	1.95%	-5.73%	11.48%	-	-
Horiz. %	54.69%	78.21%	98.09%	107.14%	105.09%	111.48%	100.00%	-
ROE	4.87%	7.25%	9.11%	9.78%	10.53%	10.88%	7.68%	-
YoY %	-32.83%	-20.42%	-6.85%	-7.12%	-3.22%	41.67%	-	-
Horiz. %	63.41%	94.40%	118.62%	127.34%	137.11%	141.67%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Per Share
RPS	136.64	138.80	137.68	132.37	141.14	132.42	104.92	19.27%
YoY %	-1.56%	0.81%	4.01%	-6.21%	6.59%	26.21%	-	-
Horiz. %	130.23%	132.29%	131.22%	126.16%	134.52%	126.21%	100.00%	-
EPS	14.23	21.37	26.98	28.96	30.54	30.69	20.88	-22.57%
YoY %	-33.41%	-20.79%	-6.84%	-5.17%	-0.49%	46.98%	-	-
Horiz. %	68.15%	102.35%	129.21%	138.70%	146.26%	146.98%	100.00%	-
DPS	10.00	6.67	10.00	0.00	10.00	6.67	10.00	0.00%
YoY %	49.93%	-33.30%	0.00%	0.00%	49.93%	-33.30%	-	-
Horiz. %	100.00%	66.70%	100.00%	0.00%	100.00%	66.70%	100.00%	-
NAPS	2.92	2.95	2.96	2.96	2.90	2.82	2.72	4.84%
YoY %	-1.02%	-0.34%	0.00%	2.07%	2.84%	3.68%	-	-
Horiz. %	107.35%	108.46%	108.82%	108.82%	106.62%	103.68%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 255,055
RPS	136.55	138.72	137.54	132.25	140.55	131.73	104.31	19.68%
YoY %	-1.56%	0.86%	4.00%	-5.91%	6.70%	26.29%	-	-
Horiz. %	130.91%	132.99%	131.86%	126.79%	134.74%	126.29%	100.00%	-
EPS	14.22	21.36	26.95	28.93	30.41	30.53	20.76	-22.31%
YoY %	-33.43%	-20.74%	-6.84%	-4.87%	-0.39%	47.06%	-	-
Horiz. %	68.50%	102.89%	129.82%	139.35%	146.48%	147.06%	100.00%	-
DPS	9.99	6.66	9.99	0.00	9.96	6.63	9.94	0.33%
YoY %	50.00%	-33.33%	0.00%	0.00%	50.23%	-33.30%	-	-
Horiz. %	100.50%	67.00%	100.50%	0.00%	100.20%	66.70%	100.00%	-
NAPS	2.9181	2.9483	2.9569	2.9574	2.8877	2.8054	2.7042	5.21%
YoY %	-1.02%	-0.29%	-0.02%	2.41%	2.93%	3.74%	-	-
Horiz. %	107.91%	109.03%	109.34%	109.36%	106.79%	103.74%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	-
Price	1.65	1.84	2.02	2.41	2.77	2.88	2.34	-
P/RPS	1.21	1.33	1.47	1.82	1.96	2.17	2.23	-33.49%
YoY %	-9.02%	-9.52%	-19.23%	-7.14%	-9.68%	-2.69%	-	-
Horiz. %	54.26%	59.64%	65.92%	81.61%	87.89%	97.31%	100.00%	-
P/EPS	11.60	8.61	7.49	8.32	9.07	9.38	11.21	2.30%
YoY %	34.73%	14.95%	-9.98%	-8.27%	-3.30%	-16.32%	-	-
Horiz. %	103.48%	76.81%	66.82%	74.22%	80.91%	83.68%	100.00%	-
EY	8.62	11.62	13.36	12.02	11.03	10.66	8.92	-2.25%
YoY %	-25.82%	-13.02%	11.15%	8.98%	3.47%	19.51%	-	-
Horiz. %	96.64%	130.27%	149.78%	134.75%	123.65%	119.51%	100.00%	-
DY	6.06	3.62	4.95	0.00	3.61	2.31	4.27	26.31%
YoY %	67.40%	-26.87%	0.00%	0.00%	56.28%	-45.90%	-	-
Horiz. %	141.92%	84.78%	115.93%	0.00%	84.54%	54.10%	100.00%	-
P/NAPS	0.57	0.62	0.68	0.81	0.96	1.02	0.86	-24.00%
YoY %	-8.06%	-8.82%	-16.05%	-15.62%	-5.88%	18.60%	-	-
Horiz. %	66.28%	72.09%	79.07%	94.19%	111.63%	118.60%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	30/09/08	10/06/08	24/03/08	07/12/07	24/09/07	04/06/07	04/04/07	-
Price	1.40	1.80	1.75	2.29	2.20	2.62	2.69	-
P/RPS	1.02	1.30	1.27	1.73	1.56	1.98	2.56	-45.88%
YoY %	-21.54%	2.36%	-26.59%	10.90%	-21.21%	-22.66%	-	-
Horiz. %	39.84%	50.78%	49.61%	67.58%	60.94%	77.34%	100.00%	-
P/EPS	9.84	8.42	6.49	7.91	7.20	8.54	12.88	-16.44%
YoY %	16.86%	29.74%	-17.95%	9.86%	-15.69%	-33.70%	-	-
Horiz. %	76.40%	65.37%	50.39%	61.41%	55.90%	66.30%	100.00%	-
EY	10.16	11.87	15.42	12.65	13.88	11.72	7.76	19.69%
YoY %	-14.41%	-23.02%	21.90%	-8.86%	18.43%	51.03%	-	-
Horiz. %	130.93%	152.96%	198.71%	163.02%	178.87%	151.03%	100.00%	-
DY	7.14	3.70	5.71	0.00	4.55	2.54	3.72	54.50%
YoY %	92.97%	-35.20%	0.00%	0.00%	79.13%	-31.72%	-	-
Horiz. %	191.94%	99.46%	153.49%	0.00%	122.31%	68.28%	100.00%	-
P/NAPS	0.48	0.61	0.59	0.77	0.76	0.93	0.99	-38.31%
YoY %	-21.31%	3.39%	-23.38%	1.32%	-18.28%	-6.06%	-	-
Horiz. %	48.48%	61.62%	59.60%	77.78%	76.77%	93.94%	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