[HWANG] QoQ Quarter Result on 30-Apr-2012 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
07-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 18.31%
YoY- 4.67%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 110,897 113,406 113,029 109,957 91,540 83,432 95,580 10.36%
PBT 18,947 16,037 27,609 26,862 23,261 21,139 32,419 -29.98%
Tax -3,968 -4,557 -5,682 -6,100 -6,004 -5,594 -6,489 -27.84%
NP 14,979 11,480 21,927 20,762 17,257 15,545 25,930 -30.52%
-
NP to SH 9,463 9,221 18,834 18,318 15,483 14,150 24,444 -46.72%
-
Tax Rate 20.94% 28.42% 20.58% 22.71% 25.81% 26.46% 20.02% -
Total Cost 95,918 101,926 91,102 89,195 74,283 67,887 69,650 23.66%
-
Net Worth 938,647 937,425 926,778 900,842 893,643 885,286 870,083 5.16%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 12,753 - 12,765 - 12,766 - 12,757 -0.02%
Div Payout % 134.77% - 67.78% - 82.45% - 52.19% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 938,647 937,425 926,778 900,842 893,643 885,286 870,083 5.16%
NOSH 255,067 255,429 255,310 255,196 255,326 255,125 255,156 -0.02%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 13.51% 10.12% 19.40% 18.88% 18.85% 18.63% 27.13% -
ROE 1.01% 0.98% 2.03% 2.03% 1.73% 1.60% 2.81% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 43.48 44.40 44.27 43.09 35.85 32.70 37.46 10.39%
EPS 3.71 3.61 7.38 7.18 6.07 5.55 9.58 -46.71%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 5.00 0.00%
NAPS 3.68 3.67 3.63 3.53 3.50 3.47 3.41 5.18%
Adjusted Per Share Value based on latest NOSH - 255,196
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 43.44 44.42 44.28 43.07 35.86 32.68 37.44 10.36%
EPS 3.71 3.61 7.38 7.18 6.07 5.54 9.58 -46.71%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 5.00 0.00%
NAPS 3.6769 3.6721 3.6304 3.5288 3.5006 3.4679 3.4083 5.16%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 3.72 2.52 2.50 2.39 2.30 2.21 2.49 -
P/RPS 8.56 5.68 5.65 5.55 6.42 6.76 6.65 18.24%
P/EPS 100.27 69.81 33.89 33.30 37.93 39.85 25.99 144.98%
EY 1.00 1.43 2.95 3.00 2.64 2.51 3.85 -59.12%
DY 1.34 0.00 2.00 0.00 2.17 0.00 2.01 -23.59%
P/NAPS 1.01 0.69 0.69 0.68 0.66 0.64 0.73 24.04%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 13/12/12 26/09/12 07/06/12 28/03/12 08/12/11 27/09/11 -
Price 4.21 2.45 2.48 2.37 2.39 2.33 2.00 -
P/RPS 9.68 5.52 5.60 5.50 6.67 7.12 5.34 48.40%
P/EPS 113.48 67.87 33.62 33.02 39.41 42.01 20.88 207.53%
EY 0.88 1.47 2.97 3.03 2.54 2.38 4.79 -67.51%
DY 1.19 0.00 2.02 0.00 2.09 0.00 2.50 -38.89%
P/NAPS 1.14 0.67 0.68 0.67 0.68 0.67 0.59 54.82%

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