[HWANG] QoQ Cumulative Quarter Result on 31-Jul-2013 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 70.44%
YoY- -23.35%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 332,631 244,043 132,600 473,439 335,329 224,303 113,406 105.30%
PBT 487,269 90,574 25,817 86,505 52,618 34,984 16,037 879.81%
Tax -25,152 -19,732 -7,120 -20,549 -11,967 -8,525 -4,557 213.29%
NP 462,117 70,842 18,697 65,956 40,651 26,459 11,480 1082.53%
-
NP to SH 447,297 60,167 13,514 51,193 30,035 18,684 9,221 1239.57%
-
Tax Rate 5.16% 21.79% 27.58% 23.75% 22.74% 24.37% 28.42% -
Total Cost -129,486 173,201 113,903 407,483 294,678 197,844 101,926 -
-
Net Worth 773,137 1,023,196 971,478 962,101 944,175 939,304 937,425 -12.08%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 637,902 - - 12,759 12,759 12,762 - -
Div Payout % 142.61% - - 24.93% 42.48% 68.31% - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 773,137 1,023,196 971,478 962,101 944,175 939,304 937,425 -12.08%
NOSH 255,160 255,161 254,981 255,199 255,182 255,245 255,429 -0.07%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 138.93% 29.03% 14.10% 13.93% 12.12% 11.80% 10.12% -
ROE 57.85% 5.88% 1.39% 5.32% 3.18% 1.99% 0.98% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 130.36 95.64 52.00 185.52 131.41 87.88 44.40 105.44%
EPS 175.30 23.58 5.30 20.06 11.77 7.32 3.61 1240.51%
DPS 250.00 0.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 3.03 4.01 3.81 3.77 3.70 3.68 3.67 -12.02%
Adjusted Per Share Value based on latest NOSH - 255,223
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 130.30 95.60 51.94 185.46 131.36 87.86 44.42 105.32%
EPS 175.22 23.57 5.29 20.05 11.77 7.32 3.61 1240.10%
DPS 249.88 0.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 3.0285 4.0081 3.8055 3.7688 3.6985 3.6795 3.6721 -12.08%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.85 3.83 4.29 3.78 4.29 3.72 2.52 -
P/RPS 1.42 4.00 8.25 2.04 3.26 4.23 5.68 -60.41%
P/EPS 1.06 16.24 80.94 18.84 36.45 50.82 69.81 -93.91%
EY 94.76 6.16 1.24 5.31 2.74 1.97 1.43 1550.16%
DY 135.14 0.00 0.00 1.32 1.17 1.34 0.00 -
P/NAPS 0.61 0.96 1.13 1.00 1.16 1.01 0.69 -7.90%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 31/03/14 27/12/13 30/09/13 12/06/13 27/03/13 13/12/12 -
Price 1.84 4.00 4.25 4.12 4.48 4.21 2.45 -
P/RPS 1.41 4.18 8.17 2.22 3.41 4.79 5.52 -59.84%
P/EPS 1.05 16.96 80.19 20.54 38.06 57.51 67.87 -93.83%
EY 95.27 5.90 1.25 4.87 2.63 1.74 1.47 1525.83%
DY 135.87 0.00 0.00 1.21 1.12 1.19 0.00 -
P/NAPS 0.61 1.00 1.12 1.09 1.21 1.14 0.67 -6.07%

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