[HWANG] QoQ Cumulative Quarter Result on 31-Jul-2010 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 26.53%
YoY- 94.55%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 303,753 205,974 96,366 346,942 258,263 173,366 86,989 130.69%
PBT 87,232 62,853 30,073 85,742 69,783 47,625 23,129 142.88%
Tax -21,698 -15,720 -7,508 -21,308 -19,122 -12,673 -5,853 140.10%
NP 65,534 47,133 22,565 64,434 50,661 34,952 17,276 143.82%
-
NP to SH 62,170 44,670 21,494 60,874 48,112 33,141 16,301 144.70%
-
Tax Rate 24.87% 25.01% 24.97% 24.85% 27.40% 26.61% 25.31% -
Total Cost 238,219 158,841 73,801 282,508 207,602 138,414 69,713 127.38%
-
Net Worth 846,960 841,867 829,637 808,761 798,465 793,445 785,713 5.14%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 12,755 12,755 - 19,134 6,377 6,378 - -
Div Payout % 20.52% 28.56% - 31.43% 13.26% 19.25% - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 846,960 841,867 829,637 808,761 798,465 793,445 785,713 5.14%
NOSH 255,108 255,111 255,273 255,129 255,100 255,127 255,101 0.00%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 21.57% 22.88% 23.42% 18.57% 19.62% 20.16% 19.86% -
ROE 7.34% 5.31% 2.59% 7.53% 6.03% 4.18% 2.07% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 119.07 80.74 37.75 135.99 101.24 67.95 34.10 130.68%
EPS 24.37 17.51 8.42 23.86 18.86 12.99 6.39 144.70%
DPS 5.00 5.00 0.00 7.50 2.50 2.50 0.00 -
NAPS 3.32 3.30 3.25 3.17 3.13 3.11 3.08 5.14%
Adjusted Per Share Value based on latest NOSH - 255,240
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 118.99 80.68 37.75 135.90 101.17 67.91 34.08 130.67%
EPS 24.35 17.50 8.42 23.85 18.85 12.98 6.39 144.56%
DPS 5.00 5.00 0.00 7.50 2.50 2.50 0.00 -
NAPS 3.3177 3.2978 3.2499 3.1681 3.1278 3.1081 3.0778 5.14%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 2.46 2.60 2.00 1.65 1.72 1.75 1.61 -
P/RPS 2.07 3.22 5.30 1.21 1.70 2.58 4.72 -42.36%
P/EPS 10.09 14.85 23.75 6.92 9.12 13.47 25.20 -45.76%
EY 9.91 6.73 4.21 14.46 10.97 7.42 3.97 84.32%
DY 2.03 1.92 0.00 4.55 1.45 1.43 0.00 -
P/NAPS 0.74 0.79 0.62 0.52 0.55 0.56 0.52 26.59%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 08/06/11 28/03/11 13/12/10 29/09/10 18/06/10 30/03/10 09/12/09 -
Price 2.51 2.25 2.40 1.79 1.60 1.75 1.60 -
P/RPS 2.11 2.79 6.36 1.32 1.58 2.58 4.69 -41.37%
P/EPS 10.30 12.85 28.50 7.50 8.48 13.47 25.04 -44.78%
EY 9.71 7.78 3.51 13.33 11.79 7.42 3.99 81.21%
DY 1.99 2.22 0.00 4.19 1.56 1.43 0.00 -
P/NAPS 0.76 0.68 0.74 0.56 0.51 0.56 0.52 28.87%

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