[HWANG] YoY Annualized Quarter 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- 429.09%
YoY- -63.69%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 379,905 405,004 344,350 283,346 354,126 336,289 150,086 16.72%
PBT 95,016 116,309 93,044 31,290 80,620 109,913 42,980 14.12%
Tax -23,597 -28,930 -25,496 -8,681 -21,266 -29,581 -16,606 6.02%
NP 71,418 87,378 67,548 22,609 59,353 80,332 26,373 18.04%
-
NP to SH 63,934 82,893 64,149 19,798 54,530 77,949 24,576 17.25%
-
Tax Rate 24.83% 24.87% 27.40% 27.74% 26.38% 26.91% 38.64% -
Total Cost 308,486 317,625 276,802 260,737 294,773 255,957 123,713 16.43%
-
Net Worth 900,919 846,960 798,465 752,655 752,645 716,172 516,693 9.69%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 17,014 17,007 8,503 - 17,008 16,930 8,611 12.00%
Div Payout % 26.61% 20.52% 13.26% - 31.19% 21.72% 35.04% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 900,919 846,960 798,465 752,655 752,645 716,172 516,693 9.69%
NOSH 255,217 255,108 255,100 255,137 255,134 253,961 258,346 -0.20%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 18.80% 21.57% 19.62% 7.98% 16.76% 23.89% 17.57% -
ROE 7.10% 9.79% 8.03% 2.63% 7.25% 10.88% 4.76% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 148.86 158.76 134.99 111.06 138.80 132.42 58.09 16.96%
EPS 25.05 32.49 25.15 7.76 21.37 30.69 9.51 17.50%
DPS 6.67 6.67 3.33 0.00 6.67 6.67 3.33 12.26%
NAPS 3.53 3.32 3.13 2.95 2.95 2.82 2.00 9.92%
Adjusted Per Share Value based on latest NOSH - 254,970
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 148.82 158.65 134.89 110.99 138.72 131.73 58.79 16.72%
EPS 25.04 32.47 25.13 7.76 21.36 30.53 9.63 17.24%
DPS 6.66 6.66 3.33 0.00 6.66 6.63 3.37 12.01%
NAPS 3.5291 3.3177 3.1278 2.9483 2.9483 2.8054 2.024 9.69%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 2.39 2.46 1.72 1.29 1.84 2.88 1.70 -
P/RPS 1.61 1.55 1.27 1.16 1.33 2.17 2.93 -9.48%
P/EPS 9.54 7.57 6.84 16.62 8.61 9.38 17.87 -9.92%
EY 10.48 13.21 14.62 6.02 11.62 10.66 5.60 10.99%
DY 2.79 2.71 1.94 0.00 3.62 2.31 1.96 6.05%
P/NAPS 0.68 0.74 0.55 0.44 0.62 1.02 0.85 -3.64%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 07/06/12 08/06/11 18/06/10 27/05/09 10/06/08 04/06/07 15/06/06 -
Price 2.37 2.51 1.60 1.45 1.80 2.62 1.42 -
P/RPS 1.59 1.58 1.19 1.31 1.30 1.98 2.44 -6.88%
P/EPS 9.46 7.72 6.36 18.69 8.42 8.54 14.93 -7.31%
EY 10.57 12.95 15.72 5.35 11.87 11.72 6.70 7.88%
DY 2.81 2.66 2.08 0.00 3.70 2.54 2.35 3.02%
P/NAPS 0.67 0.76 0.51 0.49 0.61 0.93 0.71 -0.96%

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