[HWANG] YoY Annualized Quarter 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- -6.85%
YoY- 29.83%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 411,948 346,732 280,570 351,122 266,280 124,124 158,794 17.21%
PBT 125,706 95,250 10,850 97,206 79,618 26,264 54,274 15.01%
Tax -31,440 -25,346 -4,168 -23,388 -22,546 -11,950 -19,958 7.86%
NP 94,266 69,904 6,682 73,818 57,072 14,314 34,316 18.33%
-
NP to SH 89,340 66,282 3,742 68,804 52,994 12,498 34,316 17.28%
-
Tax Rate 25.01% 26.61% 38.41% 24.06% 28.32% 45.50% 36.77% -
Total Cost 317,682 276,828 273,888 277,304 209,208 109,810 124,478 16.89%
-
Net Worth 841,867 793,445 740,710 754,854 690,343 519,454 519,462 8.37%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 25,511 12,756 - 25,501 25,380 12,986 - -
Div Payout % 28.56% 19.25% - 37.06% 47.89% 103.91% - -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 841,867 793,445 740,710 754,854 690,343 519,454 519,462 8.37%
NOSH 255,111 255,127 256,301 255,018 253,802 259,727 262,354 -0.46%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 22.88% 20.16% 2.38% 21.02% 21.43% 11.53% 21.61% -
ROE 10.61% 8.35% 0.51% 9.11% 7.68% 2.41% 6.61% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 161.48 135.91 109.47 137.68 104.92 47.79 60.53 17.75%
EPS 35.02 25.98 1.46 26.98 20.88 4.82 13.08 17.82%
DPS 10.00 5.00 0.00 10.00 10.00 5.00 0.00 -
NAPS 3.30 3.11 2.89 2.96 2.72 2.00 1.98 8.88%
Adjusted Per Share Value based on latest NOSH - 254,976
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 161.37 135.82 109.91 137.54 104.31 48.62 62.20 17.21%
EPS 35.00 25.96 1.47 26.95 20.76 4.90 13.44 17.28%
DPS 9.99 5.00 0.00 9.99 9.94 5.09 0.00 -
NAPS 3.2978 3.1081 2.9015 2.9569 2.7042 2.0348 2.0348 8.37%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 2.60 1.75 1.12 2.02 2.34 1.32 1.55 -
P/RPS 1.61 1.29 1.02 1.47 2.23 2.76 2.56 -7.43%
P/EPS 7.42 6.74 76.71 7.49 11.21 27.43 11.85 -7.50%
EY 13.47 14.85 1.30 13.36 8.92 3.65 8.44 8.09%
DY 3.85 2.86 0.00 4.95 4.27 3.79 0.00 -
P/NAPS 0.79 0.56 0.39 0.68 0.86 0.66 0.78 0.21%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 28/03/11 30/03/10 31/03/09 24/03/08 04/04/07 08/03/06 28/03/05 -
Price 2.25 1.75 1.06 1.75 2.69 1.45 1.45 -
P/RPS 1.39 1.29 0.97 1.27 2.56 3.03 2.40 -8.69%
P/EPS 6.42 6.74 72.60 6.49 12.88 30.13 11.09 -8.70%
EY 15.56 14.85 1.38 15.42 7.76 3.32 9.02 9.50%
DY 4.44 2.86 0.00 5.71 3.72 3.45 0.00 -
P/NAPS 0.68 0.56 0.37 0.59 0.99 0.73 0.73 -1.17%

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