[HWANG] QoQ Cumulative Quarter Result on 31-Jul-2012 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 39.28%
YoY- -22.89%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 335,329 224,303 113,406 397,958 284,929 174,972 83,432 153.00%
PBT 52,618 34,984 16,037 98,871 71,262 44,400 21,139 83.76%
Tax -11,967 -8,525 -4,557 -23,380 -17,698 -11,598 -5,594 66.10%
NP 40,651 26,459 11,480 75,491 53,564 32,802 15,545 89.92%
-
NP to SH 30,035 18,684 9,221 66,785 47,951 29,633 14,150 65.23%
-
Tax Rate 22.74% 24.37% 28.42% 23.65% 24.84% 26.12% 26.46% -
Total Cost 294,678 197,844 101,926 322,467 231,365 142,170 67,887 166.33%
-
Net Worth 944,175 939,304 937,425 926,182 900,919 893,309 885,286 4.39%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 12,759 12,762 - 25,514 12,760 12,761 - -
Div Payout % 42.48% 68.31% - 38.20% 26.61% 43.07% - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 944,175 939,304 937,425 926,182 900,919 893,309 885,286 4.39%
NOSH 255,182 255,245 255,429 255,146 255,217 255,231 255,125 0.01%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 12.12% 11.80% 10.12% 18.97% 18.80% 18.75% 18.63% -
ROE 3.18% 1.99% 0.98% 7.21% 5.32% 3.32% 1.60% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 131.41 87.88 44.40 155.97 111.64 68.55 32.70 152.98%
EPS 11.77 7.32 3.61 26.17 18.79 11.61 5.55 65.14%
DPS 5.00 5.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 3.70 3.68 3.67 3.63 3.53 3.50 3.47 4.37%
Adjusted Per Share Value based on latest NOSH - 255,310
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 131.36 87.86 44.42 155.89 111.61 68.54 32.68 153.02%
EPS 11.77 7.32 3.61 26.16 18.78 11.61 5.54 65.33%
DPS 5.00 5.00 0.00 9.99 5.00 5.00 0.00 -
NAPS 3.6985 3.6795 3.6721 3.6281 3.5291 3.4993 3.4679 4.38%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 4.29 3.72 2.52 2.50 2.39 2.30 2.21 -
P/RPS 3.26 4.23 5.68 1.60 2.14 3.36 6.76 -38.53%
P/EPS 36.45 50.82 69.81 9.55 12.72 19.81 39.85 -5.77%
EY 2.74 1.97 1.43 10.47 7.86 5.05 2.51 6.02%
DY 1.17 1.34 0.00 4.00 2.09 2.17 0.00 -
P/NAPS 1.16 1.01 0.69 0.69 0.68 0.66 0.64 48.71%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 12/06/13 27/03/13 13/12/12 26/09/12 07/06/12 28/03/12 08/12/11 -
Price 4.48 4.21 2.45 2.48 2.37 2.39 2.33 -
P/RPS 3.41 4.79 5.52 1.59 2.12 3.49 7.12 -38.81%
P/EPS 38.06 57.51 67.87 9.47 12.61 20.59 42.01 -6.37%
EY 2.63 1.74 1.47 10.55 7.93 4.86 2.38 6.89%
DY 1.12 1.19 0.00 4.03 2.11 2.09 0.00 -
P/NAPS 1.21 1.14 0.67 0.68 0.67 0.68 0.67 48.35%

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