[HWANG] QoQ Cumulative Quarter Result on 31-Jan-2010 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 103.31%
YoY- 1671.3%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 96,366 346,942 258,263 173,366 86,989 295,798 212,510 -40.89%
PBT 30,073 85,742 69,783 47,625 23,129 45,518 23,468 17.92%
Tax -7,508 -21,308 -19,122 -12,673 -5,853 -11,154 -6,511 9.93%
NP 22,565 64,434 50,661 34,952 17,276 34,364 16,957 20.92%
-
NP to SH 21,494 60,874 48,112 33,141 16,301 31,290 14,849 27.87%
-
Tax Rate 24.97% 24.85% 27.40% 26.61% 25.31% 24.50% 27.74% -
Total Cost 73,801 282,508 207,602 138,414 69,713 261,434 195,553 -47.68%
-
Net Worth 829,637 808,761 798,465 793,445 785,713 770,765 752,655 6.68%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 19,134 6,377 6,378 - 12,761 - -
Div Payout % - 31.43% 13.26% 19.25% - 40.78% - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 829,637 808,761 798,465 793,445 785,713 770,765 752,655 6.68%
NOSH 255,273 255,129 255,100 255,127 255,101 255,220 255,137 0.03%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 23.42% 18.57% 19.62% 20.16% 19.86% 11.62% 7.98% -
ROE 2.59% 7.53% 6.03% 4.18% 2.07% 4.06% 1.97% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 37.75 135.99 101.24 67.95 34.10 115.90 83.29 -40.91%
EPS 8.42 23.86 18.86 12.99 6.39 12.26 5.82 27.83%
DPS 0.00 7.50 2.50 2.50 0.00 5.00 0.00 -
NAPS 3.25 3.17 3.13 3.11 3.08 3.02 2.95 6.65%
Adjusted Per Share Value based on latest NOSH - 255,151
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 37.75 135.90 101.17 67.91 34.08 115.87 83.24 -40.88%
EPS 8.42 23.85 18.85 12.98 6.39 12.26 5.82 27.83%
DPS 0.00 7.50 2.50 2.50 0.00 5.00 0.00 -
NAPS 3.2499 3.1681 3.1278 3.1081 3.0778 3.0193 2.9483 6.68%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 2.00 1.65 1.72 1.75 1.61 1.63 1.29 -
P/RPS 5.30 1.21 1.70 2.58 4.72 1.41 1.55 126.45%
P/EPS 23.75 6.92 9.12 13.47 25.20 13.30 22.16 4.71%
EY 4.21 14.46 10.97 7.42 3.97 7.52 4.51 -4.47%
DY 0.00 4.55 1.45 1.43 0.00 3.07 0.00 -
P/NAPS 0.62 0.52 0.55 0.56 0.52 0.54 0.44 25.60%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 13/12/10 29/09/10 18/06/10 30/03/10 09/12/09 28/09/09 27/05/09 -
Price 2.40 1.79 1.60 1.75 1.60 1.55 1.45 -
P/RPS 6.36 1.32 1.58 2.58 4.69 1.34 1.74 136.72%
P/EPS 28.50 7.50 8.48 13.47 25.04 12.64 24.91 9.36%
EY 3.51 13.33 11.79 7.42 3.99 7.91 4.01 -8.47%
DY 0.00 4.19 1.56 1.43 0.00 3.23 0.00 -
P/NAPS 0.74 0.56 0.51 0.56 0.52 0.51 0.49 31.53%

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