[HWANG] QoQ Cumulative Quarter Result on 31-Jan-2012 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 109.42%
YoY- -33.66%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 113,406 397,958 284,929 174,972 83,432 399,333 303,753 -47.99%
PBT 16,037 98,871 71,262 44,400 21,139 119,651 87,232 -67.50%
Tax -4,557 -23,380 -17,698 -11,598 -5,594 -28,187 -21,698 -64.50%
NP 11,480 75,491 53,564 32,802 15,545 91,464 65,534 -68.52%
-
NP to SH 9,221 66,785 47,951 29,633 14,150 86,614 62,170 -71.81%
-
Tax Rate 28.42% 23.65% 24.84% 26.12% 26.46% 23.56% 24.87% -
Total Cost 101,926 322,467 231,365 142,170 67,887 307,869 238,219 -43.07%
-
Net Worth 937,425 926,182 900,919 893,309 885,286 869,966 846,960 6.96%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 25,514 12,760 12,761 - 25,512 12,755 -
Div Payout % - 38.20% 26.61% 43.07% - 29.46% 20.52% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 937,425 926,182 900,919 893,309 885,286 869,966 846,960 6.96%
NOSH 255,429 255,146 255,217 255,231 255,125 255,122 255,108 0.08%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 10.12% 18.97% 18.80% 18.75% 18.63% 22.90% 21.57% -
ROE 0.98% 7.21% 5.32% 3.32% 1.60% 9.96% 7.34% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 44.40 155.97 111.64 68.55 32.70 156.53 119.07 -48.03%
EPS 3.61 26.17 18.79 11.61 5.55 33.95 24.37 -71.84%
DPS 0.00 10.00 5.00 5.00 0.00 10.00 5.00 -
NAPS 3.67 3.63 3.53 3.50 3.47 3.41 3.32 6.87%
Adjusted Per Share Value based on latest NOSH - 255,326
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 44.42 155.89 111.61 68.54 32.68 156.43 118.99 -47.99%
EPS 3.61 26.16 18.78 11.61 5.54 33.93 24.35 -71.82%
DPS 0.00 9.99 5.00 5.00 0.00 9.99 5.00 -
NAPS 3.6721 3.6281 3.5291 3.4993 3.4679 3.4078 3.3177 6.96%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 2.52 2.50 2.39 2.30 2.21 2.49 2.46 -
P/RPS 5.68 1.60 2.14 3.36 6.76 1.59 2.07 95.39%
P/EPS 69.81 9.55 12.72 19.81 39.85 7.33 10.09 260.97%
EY 1.43 10.47 7.86 5.05 2.51 13.63 9.91 -72.32%
DY 0.00 4.00 2.09 2.17 0.00 4.02 2.03 -
P/NAPS 0.69 0.69 0.68 0.66 0.64 0.73 0.74 -4.53%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 13/12/12 26/09/12 07/06/12 28/03/12 08/12/11 27/09/11 08/06/11 -
Price 2.45 2.48 2.37 2.39 2.33 2.00 2.51 -
P/RPS 5.52 1.59 2.12 3.49 7.12 1.28 2.11 89.30%
P/EPS 67.87 9.47 12.61 20.59 42.01 5.89 10.30 249.47%
EY 1.47 10.55 7.93 4.86 2.38 16.98 9.71 -71.43%
DY 0.00 4.03 2.11 2.09 0.00 5.00 1.99 -
P/NAPS 0.67 0.68 0.67 0.68 0.67 0.59 0.76 -8.02%

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