[HWANG] QoQ TTM Result on 30-Apr-2009 [#3]

Stock

[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD

Announcement Date

27-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Jul-2009

Quarter

30-Apr-2009 [#3]

Profit Trend

QoQ- 171.85%

YoY- -82.93%

Quarter Report

HWANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
TTM Result
Revenue	328,879	299,605	295,798	295,508	313,317	347,372	348,593	-3.79%
YoY %	9.77%	1.29%	0.10%	-5.68%	-9.80%	-0.35%	-	-
Horiz. %	94.34%	85.95%	84.85%	84.77%	89.88%	99.65%	100.00%	-
PBT	87,718	63,275	45,518	18,559	12,378	36,309	55,555	35.48%
YoY %	38.63%	39.01%	145.26%	49.94%	-65.91%	-34.64%	-	-
Horiz. %	157.89%	113.90%	81.93%	33.41%	22.28%	65.36%	100.00%	-
Tax	-21,743	-15,204	-11,154	-5,279	-5,108	-11,280	-14,718	29.61%
YoY %	-43.01%	-36.31%	-111.29%	-3.35%	54.72%	23.36%	-	-
Horiz. %	147.73%	103.30%	75.78%	35.87%	34.71%	76.64%	100.00%	-
NP	65,975	48,071	34,364	13,280	7,270	25,029	40,837	37.56%
YoY %	37.24%	39.89%	158.77%	82.67%	-70.95%	-38.71%	-	-
Horiz. %	161.56%	117.71%	84.15%	32.52%	17.80%	61.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,560	44,610	31,290	10,254	3,772	20,818	36,303	43.59%
YoY %	40.24%	42.57%	205.15%	171.85%	-81.88%	-42.65%	-	-
Horiz. %	172.33%	122.88%	86.19%	28.25%	10.39%	57.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.79%	24.03%	24.50%	28.44%	41.27%	31.07%	26.49%	-
YoY %	3.16%	-1.92%	-13.85%	-31.09%	32.83%	17.29%	-	-
Horiz. %	93.58%	90.71%	92.49%	107.36%	155.79%	117.29%	100.00%	-
Total Cost	262,904	251,534	261,434	282,228	306,047	322,343	307,756	-9.94%
YoY %	4.52%	-3.79%	-7.37%	-7.78%	-5.06%	4.74%	-	-
Horiz. %	85.43%	81.73%	84.95%	91.71%	99.44%	104.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	793,521	785,713	770,990	752,163	746,023	743,976	745,411	4.24%
YoY %	0.99%	1.91%	2.50%	0.82%	0.28%	-0.19%	-	-
Horiz. %	106.45%	105.41%	103.43%	100.91%	100.08%	99.81%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	19,143	12,764	12,764	12,763	12,763	25,512	25,512	-17.38%
YoY %	49.98%	0.00%	0.01%	0.00%	-49.97%	0.00%	-	-
Horiz. %	75.04%	50.03%	50.03%	50.03%	50.03%	100.00%	100.00%	-
Div Payout %	30.60%	28.61%	40.79%	124.48%	338.39%	122.55%	70.28%	-
YoY %	6.96%	-29.86%	-67.23%	-63.21%	176.12%	74.37%	-	-
Horiz. %	43.54%	40.71%	58.04%	177.12%	481.49%	174.37%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	793,521	785,713	770,990	752,163	746,023	743,976	745,411	4.24%
YoY %	0.99%	1.91%	2.50%	0.82%	0.28%	-0.19%	-	-
Horiz. %	106.45%	105.41%	103.43%	100.91%	100.08%	99.81%	100.00%	-
NOSH	255,151	255,101	255,295	254,970	258,139	254,786	255,277	-0.03%
YoY %	0.02%	-0.08%	0.13%	-1.23%	1.32%	-0.19%	-	-
Horiz. %	99.95%	99.93%	100.01%	99.88%	101.12%	99.81%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	20.06%	16.04%	11.62%	4.49%	2.32%	7.21%	11.71%	-
YoY %	25.06%	38.04%	158.80%	93.53%	-67.82%	-38.43%	-	-
Horiz. %	171.31%	136.98%	99.23%	38.34%	19.81%	61.57%	100.00%	-
ROE	7.88%	5.68%	4.06%	1.36%	0.51%	2.80%	4.87%	-
YoY %	38.73%	39.90%	198.53%	166.67%	-81.79%	-42.51%	-	-
Horiz. %	161.81%	116.63%	83.37%	27.93%	10.47%	57.49%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	128.90	117.45	115.87	115.90	121.38	136.34	136.55	-3.76%
YoY %	9.75%	1.36%	-0.03%	-4.51%	-10.97%	-0.15%	-	-
Horiz. %	94.40%	86.01%	84.86%	84.88%	88.89%	99.85%	100.00%	-
EPS	24.52	17.49	12.26	4.02	1.46	8.17	14.22	43.65%
YoY %	40.19%	42.66%	204.98%	175.34%	-82.13%	-42.55%	-	-
Horiz. %	172.43%	123.00%	86.22%	28.27%	10.27%	57.45%	100.00%	-
DPS	7.50	5.00	5.00	5.00	5.00	10.00	10.00	-17.40%
YoY %	50.00%	0.00%	0.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	75.00%	50.00%	50.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	3.11	3.08	3.02	2.95	2.89	2.92	2.92	4.28%
YoY %	0.97%	1.99%	2.37%	2.08%	-1.03%	0.00%	-	-
Horiz. %	106.51%	105.48%	103.42%	101.03%	98.97%	100.00%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 254,970
RPS	128.83	117.36	115.87	115.76	122.73	136.07	136.55	-3.79%
YoY %	9.77%	1.29%	0.10%	-5.68%	-9.80%	-0.35%	-	-
Horiz. %	94.35%	85.95%	84.86%	84.77%	89.88%	99.65%	100.00%	-
EPS	24.51	17.47	12.26	4.02	1.48	8.15	14.22	43.61%
YoY %	40.30%	42.50%	204.98%	171.62%	-81.84%	-42.69%	-	-
Horiz. %	172.36%	122.86%	86.22%	28.27%	10.41%	57.31%	100.00%	-
DPS	7.50	5.00	5.00	5.00	5.00	9.99	9.99	-17.35%
YoY %	50.00%	0.00%	0.00%	0.00%	-49.95%	0.00%	-	-
Horiz. %	75.08%	50.05%	50.05%	50.05%	50.05%	100.00%	100.00%	-
NAPS	3.1084	3.0778	3.0201	2.9464	2.9223	2.9143	2.9199	4.24%
YoY %	0.99%	1.91%	2.50%	0.82%	0.27%	-0.19%	-	-
Horiz. %	106.46%	105.41%	103.43%	100.91%	100.08%	99.81%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	-
Price	1.75	1.61	1.63	1.29	1.12	1.05	1.65	-
P/RPS	1.36	1.37	1.41	1.11	0.92	0.77	1.21	8.07%
YoY %	-0.73%	-2.84%	27.03%	20.65%	19.48%	-36.36%	-	-
Horiz. %	112.40%	113.22%	116.53%	91.74%	76.03%	63.64%	100.00%	-
P/EPS	7.14	9.21	13.30	32.08	76.65	12.85	11.60	-27.57%
YoY %	-22.48%	-30.75%	-58.54%	-58.15%	496.50%	10.78%	-	-
Horiz. %	61.55%	79.40%	114.66%	276.55%	660.78%	110.78%	100.00%	-
EY	14.01	10.86	7.52	3.12	1.30	7.78	8.62	38.11%
YoY %	29.01%	44.41%	141.03%	140.00%	-83.29%	-9.74%	-	-
Horiz. %	162.53%	125.99%	87.24%	36.19%	15.08%	90.26%	100.00%	-
DY	4.29	3.11	3.07	3.88	4.46	9.52	6.06	-20.51%
YoY %	37.94%	1.30%	-20.88%	-13.00%	-53.15%	57.10%	-	-
Horiz. %	70.79%	51.32%	50.66%	64.03%	73.60%	157.10%	100.00%	-
P/NAPS	0.56	0.52	0.54	0.44	0.39	0.36	0.57	-1.16%
YoY %	7.69%	-3.70%	22.73%	12.82%	8.33%	-36.84%	-	-
Horiz. %	98.25%	91.23%	94.74%	77.19%	68.42%	63.16%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	30/03/10	09/12/09	28/09/09	27/05/09	31/03/09	22/12/08	30/09/08	-
Price	1.75	1.60	1.55	1.45	1.06	1.07	1.40	-
P/RPS	1.36	1.36	1.34	1.25	0.87	0.78	1.03	20.29%
YoY %	0.00%	1.49%	7.20%	43.68%	11.54%	-24.27%	-	-
Horiz. %	132.04%	132.04%	130.10%	121.36%	84.47%	75.73%	100.00%	-
P/EPS	7.14	9.15	12.65	36.05	72.54	13.10	9.84	-19.20%
YoY %	-21.97%	-27.67%	-64.91%	-50.30%	453.74%	33.13%	-	-
Horiz. %	72.56%	92.99%	128.56%	366.36%	737.20%	133.13%	100.00%	-
EY	14.01	10.93	7.91	2.77	1.38	7.64	10.16	23.81%
YoY %	28.18%	38.18%	185.56%	100.72%	-81.94%	-24.80%	-	-
Horiz. %	137.89%	107.58%	77.85%	27.26%	13.58%	75.20%	100.00%	-
DY	4.29	3.13	3.23	3.45	4.72	9.35	7.14	-28.72%
YoY %	37.06%	-3.10%	-6.38%	-26.91%	-49.52%	30.95%	-	-
Horiz. %	60.08%	43.84%	45.24%	48.32%	66.11%	130.95%	100.00%	-
P/NAPS	0.56	0.52	0.51	0.49	0.37	0.37	0.48	10.79%
YoY %	7.69%	1.96%	4.08%	32.43%	0.00%	-22.92%	-	-
Horiz. %	116.67%	108.33%	106.25%	102.08%	77.08%	77.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos