[HWANG] YoY Annualized Quarter Result on 31-Jul-2008 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
30-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- -33.43%
YoY- -53.24%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 399,333 346,942 295,798 348,593 358,792 173,206 143,834 18.54%
PBT 119,651 85,742 45,518 55,556 111,711 44,495 39,110 20.47%
Tax -28,187 -21,308 -11,154 -14,718 -30,898 -3,436 -11,611 15.92%
NP 91,464 64,434 34,364 40,838 80,813 41,059 27,499 22.16%
-
NP to SH 86,614 60,874 31,290 36,303 77,634 39,297 26,412 21.87%
-
Tax Rate 23.56% 24.85% 24.50% 26.49% 27.66% 7.72% 29.69% -
Total Cost 307,869 282,508 261,434 307,755 277,979 132,147 116,335 17.60%
-
Net Worth 869,966 808,761 770,765 744,938 737,192 677,002 655,305 4.83%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 25,512 19,134 12,761 25,511 25,420 19,306 19,612 4.47%
Div Payout % 29.46% 31.43% 40.78% 70.27% 32.74% 49.13% 74.26% -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 869,966 808,761 770,765 744,938 737,192 677,002 655,305 4.83%
NOSH 255,122 255,129 255,220 255,115 254,204 257,415 261,504 -0.41%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 22.90% 18.57% 11.62% 11.72% 22.52% 23.71% 19.12% -
ROE 9.96% 7.53% 4.06% 4.87% 10.53% 5.80% 4.03% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 156.53 135.99 115.90 136.64 141.14 67.29 55.00 19.03%
EPS 33.95 23.86 12.26 14.23 30.54 15.26 10.10 22.38%
DPS 10.00 7.50 5.00 10.00 10.00 7.50 7.50 4.90%
NAPS 3.41 3.17 3.02 2.92 2.90 2.63 2.5059 5.26%
Adjusted Per Share Value based on latest NOSH - 255,277
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 156.43 135.90 115.87 136.55 140.55 67.85 56.34 18.54%
EPS 33.93 23.85 12.26 14.22 30.41 15.39 10.35 21.87%
DPS 9.99 7.50 5.00 9.99 9.96 7.56 7.68 4.47%
NAPS 3.4078 3.1681 3.0193 2.9181 2.8877 2.652 2.567 4.83%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 2.49 1.65 1.63 1.65 2.77 1.53 1.29 -
P/RPS 1.59 1.21 1.41 1.21 1.96 2.27 2.35 -6.30%
P/EPS 7.33 6.92 13.30 11.60 9.07 10.02 12.77 -8.83%
EY 13.63 14.46 7.52 8.62 11.03 9.98 7.83 9.67%
DY 4.02 4.55 3.07 6.06 3.61 4.90 5.81 -5.95%
P/NAPS 0.73 0.52 0.54 0.57 0.96 0.58 0.51 6.15%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 27/09/11 29/09/10 28/09/09 30/09/08 24/09/07 27/09/06 26/09/05 -
Price 2.00 1.79 1.55 1.40 2.20 1.45 1.23 -
P/RPS 1.28 1.32 1.34 1.02 1.56 2.15 2.24 -8.90%
P/EPS 5.89 7.50 12.64 9.84 7.20 9.50 12.18 -11.39%
EY 16.98 13.33 7.91 10.16 13.88 10.53 8.21 12.86%
DY 5.00 4.19 3.23 7.14 4.55 5.17 6.10 -3.25%
P/NAPS 0.59 0.56 0.51 0.48 0.76 0.55 0.49 3.14%

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