[HWANG] QoQ TTM Result on 31-Jan-2008 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
24-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- -3.93%
YoY- 43.67%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 347,372 348,593 372,170 401,213 399,372 358,791 312,857 7.19%
PBT 36,309 55,555 89,740 120,503 125,875 111,710 94,694 -47.06%
Tax -11,280 -14,718 -24,662 -31,319 -33,205 -30,898 -13,167 -9.75%
NP 25,029 40,837 65,078 89,184 92,670 80,812 81,527 -54.32%
-
NP to SH 20,818 36,303 60,070 85,539 89,041 77,634 79,324 -58.84%
-
Tax Rate 31.07% 26.49% 27.48% 25.99% 26.38% 27.66% 13.90% -
Total Cost 322,343 307,756 307,092 312,029 306,702 277,979 231,330 24.62%
-
Net Worth 743,976 745,411 751,498 754,728 754,963 739,345 717,114 2.47%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 25,512 25,512 25,496 25,496 25,435 25,435 25,415 0.25%
Div Payout % 122.55% 70.28% 42.44% 29.81% 28.57% 32.76% 32.04% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 743,976 745,411 751,498 754,728 754,963 739,345 717,114 2.47%
NOSH 254,786 255,277 254,745 254,976 255,055 254,946 254,295 0.12%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 7.21% 11.71% 17.49% 22.23% 23.20% 22.52% 26.06% -
ROE 2.80% 4.87% 7.99% 11.33% 11.79% 10.50% 11.06% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 136.34 136.55 146.10 157.35 156.58 140.73 123.03 7.05%
EPS 8.17 14.22 23.58 33.55 34.91 30.45 31.19 -58.89%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 2.92 2.92 2.95 2.96 2.96 2.90 2.82 2.33%
Adjusted Per Share Value based on latest NOSH - 254,976
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 136.07 136.55 145.79 157.16 156.44 140.55 122.55 7.19%
EPS 8.15 14.22 23.53 33.51 34.88 30.41 31.07 -58.85%
DPS 9.99 9.99 9.99 9.99 9.96 9.96 9.96 0.19%
NAPS 2.9143 2.9199 2.9438 2.9564 2.9574 2.8962 2.8091 2.46%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 1.05 1.65 1.84 2.02 2.41 2.77 2.88 -
P/RPS 0.77 1.21 1.26 1.28 1.54 1.97 2.34 -52.17%
P/EPS 12.85 11.60 7.80 6.02 6.90 9.10 9.23 24.55%
EY 7.78 8.62 12.82 16.61 14.49 10.99 10.83 -19.70%
DY 9.52 6.06 5.43 4.95 4.15 3.61 3.47 95.37%
P/NAPS 0.36 0.57 0.62 0.68 0.81 0.96 1.02 -49.89%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 22/12/08 30/09/08 10/06/08 24/03/08 07/12/07 24/09/07 04/06/07 -
Price 1.07 1.40 1.80 1.75 2.29 2.20 2.62 -
P/RPS 0.78 1.03 1.23 1.11 1.46 1.56 2.13 -48.65%
P/EPS 13.10 9.84 7.63 5.22 6.56 7.22 8.40 34.30%
EY 7.64 10.16 13.10 19.17 15.24 13.84 11.91 -25.52%
DY 9.35 7.14 5.56 5.71 4.37 4.55 3.82 81.12%
P/NAPS 0.37 0.48 0.61 0.59 0.77 0.76 0.93 -45.75%

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