[HWANG] QoQ Cumulative Quarter Result on 31-Oct-2012 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -86.19%
YoY- -34.83%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 473,439 335,329 224,303 113,406 397,958 284,929 174,972 94.29%
PBT 86,505 52,618 34,984 16,037 98,871 71,262 44,400 56.05%
Tax -20,549 -11,967 -8,525 -4,557 -23,380 -17,698 -11,598 46.47%
NP 65,956 40,651 26,459 11,480 75,491 53,564 32,802 59.37%
-
NP to SH 51,193 30,035 18,684 9,221 66,785 47,951 29,633 44.02%
-
Tax Rate 23.75% 22.74% 24.37% 28.42% 23.65% 24.84% 26.12% -
Total Cost 407,483 294,678 197,844 101,926 322,467 231,365 142,170 101.90%
-
Net Worth 962,101 944,175 939,304 937,425 926,182 900,919 893,309 5.07%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 12,759 12,759 12,762 - 25,514 12,760 12,761 -0.01%
Div Payout % 24.93% 42.48% 68.31% - 38.20% 26.61% 43.07% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 962,101 944,175 939,304 937,425 926,182 900,919 893,309 5.07%
NOSH 255,199 255,182 255,245 255,429 255,146 255,217 255,231 -0.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 13.93% 12.12% 11.80% 10.12% 18.97% 18.80% 18.75% -
ROE 5.32% 3.18% 1.99% 0.98% 7.21% 5.32% 3.32% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 185.52 131.41 87.88 44.40 155.97 111.64 68.55 94.32%
EPS 20.06 11.77 7.32 3.61 26.17 18.79 11.61 44.03%
DPS 5.00 5.00 5.00 0.00 10.00 5.00 5.00 0.00%
NAPS 3.77 3.70 3.68 3.67 3.63 3.53 3.50 5.08%
Adjusted Per Share Value based on latest NOSH - 255,429
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 185.46 131.36 87.86 44.42 155.89 111.61 68.54 94.29%
EPS 20.05 11.77 7.32 3.61 26.16 18.78 11.61 43.99%
DPS 5.00 5.00 5.00 0.00 9.99 5.00 5.00 0.00%
NAPS 3.7688 3.6985 3.6795 3.6721 3.6281 3.5291 3.4993 5.07%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 3.78 4.29 3.72 2.52 2.50 2.39 2.30 -
P/RPS 2.04 3.26 4.23 5.68 1.60 2.14 3.36 -28.32%
P/EPS 18.84 36.45 50.82 69.81 9.55 12.72 19.81 -3.29%
EY 5.31 2.74 1.97 1.43 10.47 7.86 5.05 3.40%
DY 1.32 1.17 1.34 0.00 4.00 2.09 2.17 -28.22%
P/NAPS 1.00 1.16 1.01 0.69 0.69 0.68 0.66 31.95%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 12/06/13 27/03/13 13/12/12 26/09/12 07/06/12 28/03/12 -
Price 4.12 4.48 4.21 2.45 2.48 2.37 2.39 -
P/RPS 2.22 3.41 4.79 5.52 1.59 2.12 3.49 -26.05%
P/EPS 20.54 38.06 57.51 67.87 9.47 12.61 20.59 -0.16%
EY 4.87 2.63 1.74 1.47 10.55 7.93 4.86 0.13%
DY 1.21 1.12 1.19 0.00 4.03 2.11 2.09 -30.55%
P/NAPS 1.09 1.21 1.14 0.67 0.68 0.67 0.68 37.00%

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