[HWANG] QoQ Cumulative Quarter Result on 31-Jan-2008 [#2]

Stock

[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD

Announcement Date

24-Mar-2008

Admission Sponsor

Sponsor

Financial Year

31-Jul-2008

Quarter

31-Jan-2008 [#2]

Profit Trend

QoQ- 86.3%

YoY- 29.83%

Quarter Report

HWANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Cumulative Result
Revenue	83,182	348,593	265,595	175,561	84,403	358,792	252,217	-52.10%
YoY %	-76.14%	31.25%	51.28%	108.00%	-76.48%	42.26%	-	-
Horiz. %	32.98%	138.21%	105.30%	69.61%	33.46%	142.26%	100.00%	-
PBT	5,372	55,556	60,465	48,603	24,618	111,711	82,435	-83.67%
YoY %	-90.33%	-8.12%	24.41%	97.43%	-77.96%	35.51%	-	-
Horiz. %	6.52%	67.39%	73.35%	58.96%	29.86%	135.51%	100.00%	-
Tax	-1,803	-14,718	-15,950	-11,694	-5,241	-30,898	-22,186	-81.09%
YoY %	87.75%	7.72%	-36.39%	-123.13%	83.04%	-39.27%	-	-
Horiz. %	8.13%	66.34%	71.89%	52.71%	23.62%	139.27%	100.00%	-
NP	3,569	40,838	44,515	36,909	19,377	80,813	60,249	-84.67%
YoY %	-91.26%	-8.26%	20.61%	90.48%	-76.02%	34.13%	-	-
Horiz. %	5.92%	67.78%	73.89%	61.26%	32.16%	134.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,981	36,303	40,898	34,402	18,466	77,634	58,462	-86.12%
YoY %	-91.79%	-11.24%	18.88%	86.30%	-76.21%	32.79%	-	-
Horiz. %	5.10%	62.10%	69.96%	58.85%	31.59%	132.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.56%	26.49%	26.38%	24.06%	21.29%	27.66%	26.91%	-
YoY %	26.69%	0.42%	9.64%	13.01%	-23.03%	2.79%	-	-
Horiz. %	124.71%	98.44%	98.03%	89.41%	79.12%	102.79%	100.00%	-
Total Cost	79,613	307,755	221,080	138,652	65,026	277,979	191,968	-44.23%
YoY %	-74.13%	39.21%	59.45%	113.23%	-76.61%	44.80%	-	-
Horiz. %	41.47%	160.32%	115.17%	72.23%	33.87%	144.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	743,976	744,938	752,645	754,854	754,963	737,192	716,172	2.55%
YoY %	-0.13%	-1.02%	-0.29%	-0.01%	2.41%	2.94%	-	-
Horiz. %	103.88%	104.02%	105.09%	105.40%	105.42%	102.94%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Dividend
Div	-	25,511	12,756	12,750	-	25,420	12,698	-
YoY %	-	99.99%	0.05%	0.00%	-	100.19%	-	-
Horiz. %	-	200.91%	100.46%	100.41%	-	200.19%	100.00%	-
Div Payout %	-	70.27%	31.19%	37.06%	-	32.74%	21.72%	-
YoY %	-	125.30%	-15.84%	0.00%	-	50.74%	-	-
Horiz. %	-	323.53%	143.60%	170.63%	-	150.74%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Equity
Net Worth	743,976	744,938	752,645	754,854	754,963	737,192	716,172	2.55%
YoY %	-0.13%	-1.02%	-0.29%	-0.01%	2.41%	2.94%	-	-
Horiz. %	103.88%	104.02%	105.09%	105.40%	105.42%	102.94%	100.00%	-
NOSH	254,786	255,115	255,134	255,018	255,055	254,204	253,961	0.21%
YoY %	-0.13%	-0.01%	0.05%	-0.01%	0.33%	0.10%	-	-
Horiz. %	100.32%	100.45%	100.46%	100.42%	100.43%	100.10%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Ratio Analysis
NP Margin	4.29%	11.72%	16.76%	21.02%	22.96%	22.52%	23.89%	-
YoY %	-63.40%	-30.07%	-20.27%	-8.45%	1.95%	-5.73%	-	-
Horiz. %	17.96%	49.06%	70.15%	87.99%	96.11%	94.27%	100.00%	-
ROE	0.40%	4.87%	5.43%	4.56%	2.45%	10.53%	8.16%	-
YoY %	-91.79%	-10.31%	19.08%	86.12%	-76.73%	29.04%	-	-
Horiz. %	4.90%	59.68%	66.54%	55.88%	30.02%	129.04%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Per Share
RPS	32.65	136.64	104.10	68.84	33.09	141.14	99.31	-52.20%
YoY %	-76.11%	31.26%	51.22%	108.04%	-76.56%	42.12%	-	-
Horiz. %	32.88%	137.59%	104.82%	69.32%	33.32%	142.12%	100.00%	-
EPS	1.17	14.23	16.03	13.49	7.24	30.54	23.02	-86.15%
YoY %	-91.78%	-11.23%	18.83%	86.33%	-76.29%	32.67%	-	-
Horiz. %	5.08%	61.82%	69.64%	58.60%	31.45%	132.67%	100.00%	-
DPS	0.00	10.00	5.00	5.00	0.00	10.00	5.00	-
YoY %	0.00%	100.00%	0.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	0.00%	200.00%	100.00%	100.00%	0.00%	200.00%	100.00%	-
NAPS	2.92	2.92	2.95	2.96	2.96	2.90	2.82	2.33%
YoY %	0.00%	-1.02%	-0.34%	0.00%	2.07%	2.84%	-	-
Horiz. %	103.55%	103.55%	104.61%	104.96%	104.96%	102.84%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 254,976
RPS	32.58	136.55	104.04	68.77	33.06	140.55	98.80	-52.10%
YoY %	-76.14%	31.25%	51.29%	108.02%	-76.48%	42.26%	-	-
Horiz. %	32.98%	138.21%	105.30%	69.61%	33.46%	142.26%	100.00%	-
EPS	1.17	14.22	16.02	13.48	7.23	30.41	22.90	-86.10%
YoY %	-91.77%	-11.24%	18.84%	86.45%	-76.22%	32.79%	-	-
Horiz. %	5.11%	62.10%	69.96%	58.86%	31.57%	132.79%	100.00%	-
DPS	0.00	9.99	5.00	4.99	0.00	9.96	4.97	-
YoY %	0.00%	99.80%	0.20%	0.00%	0.00%	100.40%	-	-
Horiz. %	0.00%	201.01%	100.60%	100.40%	0.00%	200.40%	100.00%	-
NAPS	2.9143	2.9181	2.9483	2.9569	2.9574	2.8877	2.8054	2.55%
YoY %	-0.13%	-1.02%	-0.29%	-0.02%	2.41%	2.93%	-	-
Horiz. %	103.88%	104.02%	105.09%	105.40%	105.42%	102.93%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	-
Price	1.05	1.65	1.84	2.02	2.41	2.77	2.88	-
P/RPS	3.22	1.21	1.77	2.93	7.28	1.96	2.90	7.19%
YoY %	166.12%	-31.64%	-39.59%	-59.75%	271.43%	-32.41%	-	-
Horiz. %	111.03%	41.72%	61.03%	101.03%	251.03%	67.59%	100.00%	-
P/EPS	89.74	11.60	11.48	14.97	33.29	9.07	12.51	269.73%
YoY %	673.62%	1.05%	-23.31%	-55.03%	267.03%	-27.50%	-	-
Horiz. %	717.35%	92.73%	91.77%	119.66%	266.11%	72.50%	100.00%	-
EY	1.11	8.62	8.71	6.68	3.00	11.03	7.99	-73.01%
YoY %	-87.12%	-1.03%	30.39%	122.67%	-72.80%	38.05%	-	-
Horiz. %	13.89%	107.88%	109.01%	83.60%	37.55%	138.05%	100.00%	-
DY	0.00	6.06	2.72	2.48	0.00	3.61	1.74	-
YoY %	0.00%	122.79%	9.68%	0.00%	0.00%	107.47%	-	-
Horiz. %	0.00%	348.28%	156.32%	142.53%	0.00%	207.47%	100.00%	-
P/NAPS	0.36	0.57	0.62	0.68	0.81	0.96	1.02	-49.89%
YoY %	-36.84%	-8.06%	-8.82%	-16.05%	-15.62%	-5.88%	-	-
Horiz. %	35.29%	55.88%	60.78%	66.67%	79.41%	94.12%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	22/12/08	30/09/08	10/06/08	24/03/08	07/12/07	24/09/07	04/06/07	-
Price	1.07	1.40	1.80	1.75	2.29	2.20	2.62	-
P/RPS	3.28	1.02	1.73	2.54	6.92	1.56	2.64	15.49%
YoY %	221.57%	-41.04%	-31.89%	-63.29%	343.59%	-40.91%	-	-
Horiz. %	124.24%	38.64%	65.53%	96.21%	262.12%	59.09%	100.00%	-
P/EPS	91.45	9.84	11.23	12.97	31.63	7.20	11.38	298.67%
YoY %	829.37%	-12.38%	-13.42%	-58.99%	339.31%	-36.73%	-	-
Horiz. %	803.60%	86.47%	98.68%	113.97%	277.94%	63.27%	100.00%	-
EY	1.09	10.16	8.91	7.71	3.16	13.88	8.79	-74.97%
YoY %	-89.27%	14.03%	15.56%	143.99%	-77.23%	57.91%	-	-
Horiz. %	12.40%	115.59%	101.37%	87.71%	35.95%	157.91%	100.00%	-
DY	0.00	7.14	2.78	2.86	0.00	4.55	1.91	-
YoY %	0.00%	156.83%	-2.80%	0.00%	0.00%	138.22%	-	-
Horiz. %	0.00%	373.82%	145.55%	149.74%	0.00%	238.22%	100.00%	-
P/NAPS	0.37	0.48	0.61	0.59	0.77	0.76	0.93	-45.75%
YoY %	-22.92%	-21.31%	3.39%	-23.38%	1.32%	-18.28%	-	-
Horiz. %	39.78%	51.61%	65.59%	63.44%	82.80%	81.72%	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