[HWANG] QoQ TTM 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- -7.38%
YoY- -21.97%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 473,439 448,358 447,289 427,932 397,958 380,509 368,331 18.23%
PBT 86,505 80,227 89,455 93,769 98,871 103,681 101,198 -9.93%
Tax -20,549 -17,649 -20,307 -22,343 -23,380 -24,187 -24,065 -10.00%
NP 65,956 62,578 69,148 71,426 75,491 79,494 77,133 -9.91%
-
NP to SH 51,193 48,869 55,836 61,856 66,785 72,395 71,577 -20.04%
-
Tax Rate 23.75% 22.00% 22.70% 23.83% 23.65% 23.33% 23.78% -
Total Cost 407,483 385,780 378,141 356,506 322,467 301,015 291,198 25.13%
-
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 25,518 25,518 25,531 25,531 25,524 25,524 -37.06%
Div Payout % 24.91% 52.22% 45.70% 41.28% 38.23% 35.26% 35.66% -
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 13.93% 13.96% 15.46% 16.69% 18.97% 20.89% 20.94% -
ROE 5.32% 5.18% 5.95% 6.60% 7.21% 8.04% 8.01% -
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 185.50 175.77 175.36 167.53 155.87 149.10 144.26 18.26%
EPS 20.06 19.16 21.89 24.22 26.16 28.37 28.03 -20.00%
DPS 5.00 10.00 10.00 10.00 10.00 10.00 10.00 -37.03%
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 185.46 175.63 175.21 167.63 155.89 149.05 144.28 18.23%
EPS 20.05 19.14 21.87 24.23 26.16 28.36 28.04 -20.05%
DPS 5.00 10.00 10.00 10.00 10.00 10.00 10.00 -37.03%
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 2.04 2.44 2.12 1.50 1.60 1.60 1.59 18.09%
P/EPS 18.85 22.39 16.99 10.41 9.56 8.42 8.20 74.26%
EY 5.31 4.47 5.88 9.61 10.46 11.87 12.19 -42.56%
DY 1.32 2.33 2.69 3.97 4.00 4.18 4.35 -54.87%
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 2.22 2.55 2.40 1.46 1.59 1.59 1.66 21.40%
P/EPS 20.54 23.38 19.23 10.12 9.48 8.35 8.53 79.74%
EY 4.87 4.28 5.20 9.88 10.55 11.97 11.73 -44.37%
DY 1.21 2.23 2.38 4.08 4.03 4.22 4.18 -56.27%
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