[HWANG] QoQ 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- -51.04%
YoY- -34.83%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 138,110 111,026 110,897 113,406 113,029 109,957 91,540 31.57%
PBT 33,887 17,634 18,947 16,037 27,609 26,862 23,261 28.53%
Tax -8,582 -3,442 -3,968 -4,557 -5,682 -6,100 -6,004 26.91%
NP 25,305 14,192 14,979 11,480 21,927 20,762 17,257 29.10%
-
NP to SH 21,158 11,351 9,463 9,221 18,834 18,318 15,483 23.16%
-
Tax Rate 25.33% 19.52% 20.94% 28.42% 20.58% 22.71% 25.81% -
Total Cost 112,805 96,834 95,918 101,926 91,102 89,195 74,283 32.15%
-
Net Worth 962,191 943,791 938,647 937,425 926,778 900,842 893,643 5.05%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - 12,753 - 12,765 - 12,766 -
Div Payout % - - 134.77% - 67.78% - 82.45% -
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 962,191 943,791 938,647 937,425 926,778 900,842 893,643 5.05%
NOSH 255,223 255,078 255,067 255,429 255,310 255,196 255,326 -0.02%
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 18.32% 12.78% 13.51% 10.12% 19.40% 18.88% 18.85% -
ROE 2.20% 1.20% 1.01% 0.98% 2.03% 2.03% 1.73% -
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 54.11 43.53 43.48 44.40 44.27 43.09 35.85 31.61%
EPS 8.29 4.45 3.71 3.61 7.38 7.18 6.07 23.11%
DPS 0.00 0.00 5.00 0.00 5.00 0.00 5.00 -
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 54.10 43.49 43.44 44.42 44.28 43.07 35.86 31.57%
EPS 8.29 4.45 3.71 3.61 7.38 7.18 6.07 23.11%
DPS 0.00 0.00 5.00 0.00 5.00 0.00 5.00 -
NAPS 3.7691 3.697 3.6769 3.6721 3.6304 3.5288 3.5006 5.05%
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 6.99 9.86 8.56 5.68 5.65 5.55 6.42 5.84%
P/EPS 45.60 96.40 100.27 69.81 33.89 33.30 37.93 13.07%
EY 2.19 1.04 1.00 1.43 2.95 3.00 2.64 -11.72%
DY 0.00 0.00 1.34 0.00 2.00 0.00 2.17 -
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 7.61 10.29 9.68 5.52 5.60 5.50 6.67 9.19%
P/EPS 49.70 100.67 113.48 67.87 33.62 33.02 39.41 16.74%
EY 2.01 0.99 0.88 1.47 2.97 3.03 2.54 -14.45%
DY 0.00 0.00 1.19 0.00 2.02 0.00 2.09 -
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