[HWANG] QoQ Annualized Quarter Result on 31-Oct-2008 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
22-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -67.15%
YoY- -83.86%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 295,798 283,346 280,570 332,728 348,593 354,126 351,122 -10.81%
PBT 45,518 31,290 10,850 21,488 55,556 80,620 97,206 -39.72%
Tax -11,154 -8,681 -4,168 -7,212 -14,718 -21,266 -23,388 -38.98%
NP 34,364 22,609 6,682 14,276 40,838 59,353 73,818 -39.96%
-
NP to SH 31,290 19,798 3,742 11,924 36,303 54,530 68,804 -40.89%
-
Tax Rate 24.50% 27.74% 38.41% 33.56% 26.49% 26.38% 24.06% -
Total Cost 261,434 260,737 273,888 318,452 307,755 294,773 277,304 -3.85%
-
Net Worth 770,765 752,655 740,710 743,976 744,938 752,645 754,854 1.40%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 12,761 - - - 25,511 17,008 25,501 -36.99%
Div Payout % 40.78% - - - 70.27% 31.19% 37.06% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 770,765 752,655 740,710 743,976 744,938 752,645 754,854 1.40%
NOSH 255,220 255,137 256,301 254,786 255,115 255,134 255,018 0.05%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 11.62% 7.98% 2.38% 4.29% 11.72% 16.76% 21.02% -
ROE 4.06% 2.63% 0.51% 1.60% 4.87% 7.25% 9.11% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 115.90 111.06 109.47 130.59 136.64 138.80 137.68 -10.85%
EPS 12.26 7.76 1.46 4.68 14.23 21.37 26.98 -40.92%
DPS 5.00 0.00 0.00 0.00 10.00 6.67 10.00 -37.03%
NAPS 3.02 2.95 2.89 2.92 2.92 2.95 2.96 1.34%
Adjusted Per Share Value based on latest NOSH - 254,786
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 115.87 110.99 109.91 130.34 136.55 138.72 137.54 -10.81%
EPS 12.26 7.76 1.47 4.67 14.22 21.36 26.95 -40.87%
DPS 5.00 0.00 0.00 0.00 9.99 6.66 9.99 -36.98%
NAPS 3.0193 2.9483 2.9015 2.9143 2.9181 2.9483 2.9569 1.40%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 1.63 1.29 1.12 1.05 1.65 1.84 2.02 -
P/RPS 1.41 1.16 1.02 0.80 1.21 1.33 1.47 -2.74%
P/EPS 13.30 16.62 76.71 22.44 11.60 8.61 7.49 46.68%
EY 7.52 6.02 1.30 4.46 8.62 11.62 13.36 -31.85%
DY 3.07 0.00 0.00 0.00 6.06 3.62 4.95 -27.29%
P/NAPS 0.54 0.44 0.39 0.36 0.57 0.62 0.68 -14.25%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 28/09/09 27/05/09 31/03/09 22/12/08 30/09/08 10/06/08 24/03/08 -
Price 1.55 1.45 1.06 1.07 1.40 1.80 1.75 -
P/RPS 1.34 1.31 0.97 0.82 1.02 1.30 1.27 3.64%
P/EPS 12.64 18.69 72.60 22.86 9.84 8.42 6.49 56.01%
EY 7.91 5.35 1.38 4.37 10.16 11.87 15.42 -35.94%
DY 3.23 0.00 0.00 0.00 7.14 3.70 5.71 -31.62%
P/NAPS 0.51 0.49 0.37 0.37 0.48 0.61 0.59 -9.26%

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