[HWANG] QoQ Cumulative Quarter Result on 31-Jan-2011 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
28-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- 107.83%
YoY- 34.79%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 83,432 399,333 303,753 205,974 96,366 346,942 258,263 -52.82%
PBT 21,139 119,651 87,232 62,853 30,073 85,742 69,783 -54.79%
Tax -5,594 -28,187 -21,698 -15,720 -7,508 -21,308 -19,122 -55.83%
NP 15,545 91,464 65,534 47,133 22,565 64,434 50,661 -54.40%
-
NP to SH 14,150 86,614 62,170 44,670 21,494 60,874 48,112 -55.67%
-
Tax Rate 26.46% 23.56% 24.87% 25.01% 24.97% 24.85% 27.40% -
Total Cost 67,887 307,869 238,219 158,841 73,801 282,508 207,602 -52.43%
-
Net Worth 885,286 869,966 846,960 841,867 829,637 808,761 798,465 7.10%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - 25,512 12,755 12,755 - 19,134 6,377 -
Div Payout % - 29.46% 20.52% 28.56% - 31.43% 13.26% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 885,286 869,966 846,960 841,867 829,637 808,761 798,465 7.10%
NOSH 255,125 255,122 255,108 255,111 255,273 255,129 255,100 0.00%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 18.63% 22.90% 21.57% 22.88% 23.42% 18.57% 19.62% -
ROE 1.60% 9.96% 7.34% 5.31% 2.59% 7.53% 6.03% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 32.70 156.53 119.07 80.74 37.75 135.99 101.24 -52.82%
EPS 5.55 33.95 24.37 17.51 8.42 23.86 18.86 -55.65%
DPS 0.00 10.00 5.00 5.00 0.00 7.50 2.50 -
NAPS 3.47 3.41 3.32 3.30 3.25 3.17 3.13 7.09%
Adjusted Per Share Value based on latest NOSH - 255,242
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 32.68 156.43 118.99 80.68 37.75 135.90 101.17 -52.82%
EPS 5.54 33.93 24.35 17.50 8.42 23.85 18.85 -55.69%
DPS 0.00 9.99 5.00 5.00 0.00 7.50 2.50 -
NAPS 3.4679 3.4078 3.3177 3.2978 3.2499 3.1681 3.1278 7.10%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 2.21 2.49 2.46 2.60 2.00 1.65 1.72 -
P/RPS 6.76 1.59 2.07 3.22 5.30 1.21 1.70 150.36%
P/EPS 39.85 7.33 10.09 14.85 23.75 6.92 9.12 166.55%
EY 2.51 13.63 9.91 6.73 4.21 14.46 10.97 -62.49%
DY 0.00 4.02 2.03 1.92 0.00 4.55 1.45 -
P/NAPS 0.64 0.73 0.74 0.79 0.62 0.52 0.55 10.60%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 08/12/11 27/09/11 08/06/11 28/03/11 13/12/10 29/09/10 18/06/10 -
Price 2.33 2.00 2.51 2.25 2.40 1.79 1.60 -
P/RPS 7.12 1.28 2.11 2.79 6.36 1.32 1.58 172.07%
P/EPS 42.01 5.89 10.30 12.85 28.50 7.50 8.48 189.76%
EY 2.38 16.98 9.71 7.78 3.51 13.33 11.79 -65.48%
DY 0.00 5.00 1.99 2.22 0.00 4.19 1.56 -
P/NAPS 0.67 0.59 0.76 0.68 0.74 0.56 0.51 19.89%

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