[HWANG] QoQ TTM Result on 31-Oct-2008 [#1]

Stock

[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD

Announcement Date

22-Dec-2008

Admission Sponsor

Sponsor

Financial Year

31-Jul-2009

Quarter

31-Oct-2008 [#1]

Profit Trend

QoQ- -42.65%

YoY- -76.62%

Quarter Report

HWANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
TTM Result
Revenue	295,798	295,508	313,317	347,372	348,593	372,170	401,213	-18.40%
YoY %	0.10%	-5.68%	-9.80%	-0.35%	-6.34%	-7.24%	-	-
Horiz. %	73.73%	73.65%	78.09%	86.58%	86.88%	92.76%	100.00%	-
PBT	45,518	18,559	12,378	36,309	55,555	89,740	120,503	-47.77%
YoY %	145.26%	49.94%	-65.91%	-34.64%	-38.09%	-25.53%	-	-
Horiz. %	37.77%	15.40%	10.27%	30.13%	46.10%	74.47%	100.00%	-
Tax	-11,154	-5,279	-5,108	-11,280	-14,718	-24,662	-31,319	-49.78%
YoY %	-111.29%	-3.35%	54.72%	23.36%	40.32%	21.26%	-	-
Horiz. %	35.61%	16.86%	16.31%	36.02%	46.99%	78.74%	100.00%	-
NP	34,364	13,280	7,270	25,029	40,837	65,078	89,184	-47.07%
YoY %	158.77%	82.67%	-70.95%	-38.71%	-37.25%	-27.03%	-	-
Horiz. %	38.53%	14.89%	8.15%	28.06%	45.79%	72.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,290	10,254	3,772	20,818	36,303	60,070	85,539	-48.88%
YoY %	205.15%	171.85%	-81.88%	-42.65%	-39.57%	-29.77%	-	-
Horiz. %	36.58%	11.99%	4.41%	24.34%	42.44%	70.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.50%	28.44%	41.27%	31.07%	26.49%	27.48%	25.99%	-
YoY %	-13.85%	-31.09%	32.83%	17.29%	-3.60%	5.73%	-	-
Horiz. %	94.27%	109.43%	158.79%	119.55%	101.92%	105.73%	100.00%	-
Total Cost	261,434	282,228	306,047	322,343	307,756	307,092	312,029	-11.13%
YoY %	-7.37%	-7.78%	-5.06%	4.74%	0.22%	-1.58%	-	-
Horiz. %	83.79%	90.45%	98.08%	103.31%	98.63%	98.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	770,990	752,163	746,023	743,976	745,411	751,498	754,728	1.43%
YoY %	2.50%	0.82%	0.28%	-0.19%	-0.81%	-0.43%	-	-
Horiz. %	102.15%	99.66%	98.85%	98.58%	98.77%	99.57%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Dividend
Div	12,764	12,763	12,763	25,512	25,512	25,496	25,496	-36.97%
YoY %	0.01%	0.00%	-49.97%	0.00%	0.06%	0.00%	-	-
Horiz. %	50.06%	50.06%	50.06%	100.06%	100.06%	100.00%	100.00%	-
Div Payout %	40.79%	124.48%	338.39%	122.55%	70.28%	42.44%	29.81%	-
YoY %	-67.23%	-63.21%	176.12%	74.37%	65.60%	42.37%	-	-
Horiz. %	136.83%	417.58%	1,135.16%	411.10%	235.76%	142.37%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Equity
Net Worth	770,990	752,163	746,023	743,976	745,411	751,498	754,728	1.43%
YoY %	2.50%	0.82%	0.28%	-0.19%	-0.81%	-0.43%	-	-
Horiz. %	102.15%	99.66%	98.85%	98.58%	98.77%	99.57%	100.00%	-
NOSH	255,295	254,970	258,139	254,786	255,277	254,745	254,976	0.08%
YoY %	0.13%	-1.23%	1.32%	-0.19%	0.21%	-0.09%	-	-
Horiz. %	100.13%	100.00%	101.24%	99.93%	100.12%	99.91%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Ratio Analysis
NP Margin	11.62%	4.49%	2.32%	7.21%	11.71%	17.49%	22.23%	-
YoY %	158.80%	93.53%	-67.82%	-38.43%	-33.05%	-21.32%	-	-
Horiz. %	52.27%	20.20%	10.44%	32.43%	52.68%	78.68%	100.00%	-
ROE	4.06%	1.36%	0.51%	2.80%	4.87%	7.99%	11.33%	-
YoY %	198.53%	166.67%	-81.79%	-42.51%	-39.05%	-29.48%	-	-
Horiz. %	35.83%	12.00%	4.50%	24.71%	42.98%	70.52%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Per Share
RPS	115.87	115.90	121.38	136.34	136.55	146.10	157.35	-18.46%
YoY %	-0.03%	-4.51%	-10.97%	-0.15%	-6.54%	-7.15%	-	-
Horiz. %	73.64%	73.66%	77.14%	86.65%	86.78%	92.85%	100.00%	-
EPS	12.26	4.02	1.46	8.17	14.22	23.58	33.55	-48.91%
YoY %	204.98%	175.34%	-82.13%	-42.55%	-39.69%	-29.72%	-	-
Horiz. %	36.54%	11.98%	4.35%	24.35%	42.38%	70.28%	100.00%	-
DPS	5.00	5.00	5.00	10.00	10.00	10.00	10.00	-37.03%
YoY %	0.00%	0.00%	-50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.02	2.95	2.89	2.92	2.92	2.95	2.96	1.34%
YoY %	2.37%	2.08%	-1.03%	0.00%	-1.02%	-0.34%	-	-
Horiz. %	102.03%	99.66%	97.64%	98.65%	98.65%	99.66%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Adjusted Per Share Value based on latest NOSH - 254,786
RPS	115.87	115.76	122.73	136.07	136.55	145.79	157.16	-18.40%
YoY %	0.10%	-5.68%	-9.80%	-0.35%	-6.34%	-7.23%	-	-
Horiz. %	73.73%	73.66%	78.09%	86.58%	86.89%	92.77%	100.00%	-
EPS	12.26	4.02	1.48	8.15	14.22	23.53	33.51	-48.87%
YoY %	204.98%	171.62%	-81.84%	-42.69%	-39.57%	-29.78%	-	-
Horiz. %	36.59%	12.00%	4.42%	24.32%	42.44%	70.22%	100.00%	-
DPS	5.00	5.00	5.00	9.99	9.99	9.99	9.99	-36.98%
YoY %	0.00%	0.00%	-49.95%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.05%	50.05%	50.05%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.0201	2.9464	2.9223	2.9143	2.9199	2.9438	2.9564	1.43%
YoY %	2.50%	0.82%	0.27%	-0.19%	-0.81%	-0.43%	-	-
Horiz. %	102.15%	99.66%	98.85%	98.58%	98.77%	99.57%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	-
Price	1.63	1.29	1.12	1.05	1.65	1.84	2.02	-
P/RPS	1.41	1.11	0.92	0.77	1.21	1.26	1.28	6.66%
YoY %	27.03%	20.65%	19.48%	-36.36%	-3.97%	-1.56%	-	-
Horiz. %	110.16%	86.72%	71.88%	60.16%	94.53%	98.44%	100.00%	-
P/EPS	13.30	32.08	76.65	12.85	11.60	7.80	6.02	69.71%
YoY %	-58.54%	-58.15%	496.50%	10.78%	48.72%	29.57%	-	-
Horiz. %	220.93%	532.89%	1,273.26%	213.46%	192.69%	129.57%	100.00%	-
EY	7.52	3.12	1.30	7.78	8.62	12.82	16.61	-41.06%
YoY %	141.03%	140.00%	-83.29%	-9.74%	-32.76%	-22.82%	-	-
Horiz. %	45.27%	18.78%	7.83%	46.84%	51.90%	77.18%	100.00%	-
DY	3.07	3.88	4.46	9.52	6.06	5.43	4.95	-27.29%
YoY %	-20.88%	-13.00%	-53.15%	57.10%	11.60%	9.70%	-	-
Horiz. %	62.02%	78.38%	90.10%	192.32%	122.42%	109.70%	100.00%	-
P/NAPS	0.54	0.44	0.39	0.36	0.57	0.62	0.68	-14.25%
YoY %	22.73%	12.82%	8.33%	-36.84%	-8.06%	-8.82%	-	-
Horiz. %	79.41%	64.71%	57.35%	52.94%	83.82%	91.18%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Announcement Date
Date	28/09/09	27/05/09	31/03/09	22/12/08	30/09/08	10/06/08	24/03/08	-
Price	1.55	1.45	1.06	1.07	1.40	1.80	1.75	-
P/RPS	1.34	1.25	0.87	0.78	1.03	1.23	1.11	13.38%
YoY %	7.20%	43.68%	11.54%	-24.27%	-16.26%	10.81%	-	-
Horiz. %	120.72%	112.61%	78.38%	70.27%	92.79%	110.81%	100.00%	-
P/EPS	12.65	36.05	72.54	13.10	9.84	7.63	5.22	80.51%
YoY %	-64.91%	-50.30%	453.74%	33.13%	28.96%	46.17%	-	-
Horiz. %	242.34%	690.61%	1,389.66%	250.96%	188.51%	146.17%	100.00%	-
EY	7.91	2.77	1.38	7.64	10.16	13.10	19.17	-44.60%
YoY %	185.56%	100.72%	-81.94%	-24.80%	-22.44%	-31.66%	-	-
Horiz. %	41.26%	14.45%	7.20%	39.85%	53.00%	68.34%	100.00%	-
DY	3.23	3.45	4.72	9.35	7.14	5.56	5.71	-31.62%
YoY %	-6.38%	-26.91%	-49.52%	30.95%	28.42%	-2.63%	-	-
Horiz. %	56.57%	60.42%	82.66%	163.75%	125.04%	97.37%	100.00%	-
P/NAPS	0.51	0.49	0.37	0.37	0.48	0.61	0.59	-9.26%
YoY %	4.08%	32.43%	0.00%	-22.92%	-21.31%	3.39%	-	-
Horiz. %	86.44%	83.05%	62.71%	62.71%	81.36%	103.39%	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