[HWANG] QoQ Cumulative Quarter Result on 31-Oct-2011 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
08-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- -83.66%
YoY- -34.17%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 397,958 284,929 174,972 83,432 399,333 303,753 205,974 55.18%
PBT 98,871 71,262 44,400 21,139 119,651 87,232 62,853 35.29%
Tax -23,380 -17,698 -11,598 -5,594 -28,187 -21,698 -15,720 30.32%
NP 75,491 53,564 32,802 15,545 91,464 65,534 47,133 36.93%
-
NP to SH 66,785 47,951 29,633 14,150 86,614 62,170 44,670 30.78%
-
Tax Rate 23.65% 24.84% 26.12% 26.46% 23.56% 24.87% 25.01% -
Total Cost 322,467 231,365 142,170 67,887 307,869 238,219 158,841 60.39%
-
Net Worth 926,182 900,919 893,309 885,286 869,966 846,960 841,867 6.57%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 25,514 12,760 12,761 - 25,512 12,755 12,755 58.82%
Div Payout % 38.20% 26.61% 43.07% - 29.46% 20.52% 28.56% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 926,182 900,919 893,309 885,286 869,966 846,960 841,867 6.57%
NOSH 255,146 255,217 255,231 255,125 255,122 255,108 255,111 0.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 18.97% 18.80% 18.75% 18.63% 22.90% 21.57% 22.88% -
ROE 7.21% 5.32% 3.32% 1.60% 9.96% 7.34% 5.31% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 155.97 111.64 68.55 32.70 156.53 119.07 80.74 55.17%
EPS 26.17 18.79 11.61 5.55 33.95 24.37 17.51 30.75%
DPS 10.00 5.00 5.00 0.00 10.00 5.00 5.00 58.80%
NAPS 3.63 3.53 3.50 3.47 3.41 3.32 3.30 6.56%
Adjusted Per Share Value based on latest NOSH - 255,125
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 155.89 111.61 68.54 32.68 156.43 118.99 80.68 55.19%
EPS 26.16 18.78 11.61 5.54 33.93 24.35 17.50 30.76%
DPS 9.99 5.00 5.00 0.00 9.99 5.00 5.00 58.70%
NAPS 3.6281 3.5291 3.4993 3.4679 3.4078 3.3177 3.2978 6.57%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.50 2.39 2.30 2.21 2.49 2.46 2.60 -
P/RPS 1.60 2.14 3.36 6.76 1.59 2.07 3.22 -37.29%
P/EPS 9.55 12.72 19.81 39.85 7.33 10.09 14.85 -25.51%
EY 10.47 7.86 5.05 2.51 13.63 9.91 6.73 34.29%
DY 4.00 2.09 2.17 0.00 4.02 2.03 1.92 63.19%
P/NAPS 0.69 0.68 0.66 0.64 0.73 0.74 0.79 -8.63%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 07/06/12 28/03/12 08/12/11 27/09/11 08/06/11 28/03/11 -
Price 2.48 2.37 2.39 2.33 2.00 2.51 2.25 -
P/RPS 1.59 2.12 3.49 7.12 1.28 2.11 2.79 -31.28%
P/EPS 9.47 12.61 20.59 42.01 5.89 10.30 12.85 -18.42%
EY 10.55 7.93 4.86 2.38 16.98 9.71 7.78 22.53%
DY 4.03 2.11 2.09 0.00 5.00 1.99 2.22 48.86%
P/NAPS 0.68 0.67 0.68 0.67 0.59 0.76 0.68 0.00%

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