[HWANG] YoY Annualized Quarter Result on 31-Jul-2009 [#4]

Stock

[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD

Announcement Date

28-Sep-2009

Admission Sponsor

Sponsor

Financial Year

31-Jul-2009

Quarter

31-Jul-2009 [#4]

Profit Trend

QoQ- 58.04%

YoY- -13.81%

Quarter Report

HWANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Annualized Quarter Result
Revenue	397,958	399,333	346,942	295,798	348,593	358,792	173,206	14.85%
YoY %	-0.34%	15.10%	17.29%	-15.15%	-2.84%	107.15%	-	-
Horiz. %	229.76%	230.55%	200.31%	170.78%	201.26%	207.15%	100.00%	-
PBT	98,871	119,651	85,742	45,518	55,556	111,711	44,495	14.21%
YoY %	-17.37%	39.55%	88.37%	-18.07%	-50.27%	151.06%	-	-
Horiz. %	222.21%	268.91%	192.70%	102.30%	124.86%	251.06%	100.00%	-
Tax	-23,380	-28,187	-21,308	-11,154	-14,718	-30,898	-3,436	37.61%
YoY %	17.05%	-32.28%	-91.03%	24.22%	52.37%	-799.24%	-	-
Horiz. %	680.44%	820.34%	620.14%	324.62%	428.35%	899.24%	100.00%	-
NP	75,491	91,464	64,434	34,364	40,838	80,813	41,059	10.67%
YoY %	-17.46%	41.95%	87.50%	-15.85%	-49.47%	96.82%	-	-
Horiz. %	183.86%	222.76%	156.93%	83.69%	99.46%	196.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,785	86,614	60,874	31,290	36,303	77,634	39,297	9.23%
YoY %	-22.89%	42.28%	94.55%	-13.81%	-53.24%	97.56%	-	-
Horiz. %	169.95%	220.41%	154.91%	79.62%	92.38%	197.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.65%	23.56%	24.85%	24.50%	26.49%	27.66%	7.72%	-
YoY %	0.38%	-5.19%	1.43%	-7.51%	-4.23%	258.29%	-	-
Horiz. %	306.35%	305.18%	321.89%	317.36%	343.13%	358.29%	100.00%	-
Total Cost	322,467	307,869	282,508	261,434	307,755	277,979	132,147	16.01%
YoY %	4.74%	8.98%	8.06%	-15.05%	10.71%	110.36%	-	-
Horiz. %	244.02%	232.97%	213.78%	197.84%	232.89%	210.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	926,182	869,966	808,761	770,765	744,938	737,192	677,002	5.35%
YoY %	6.46%	7.57%	4.93%	3.47%	1.05%	8.89%	-	-
Horiz. %	136.81%	128.50%	119.46%	113.85%	110.03%	108.89%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Dividend
Div	25,514	25,512	19,134	12,761	25,511	25,420	19,306	4.75%
YoY %	0.01%	33.33%	49.94%	-49.98%	0.36%	31.67%	-	-
Horiz. %	132.16%	132.15%	99.11%	66.10%	132.14%	131.67%	100.00%	-
Div Payout %	38.20%	29.46%	31.43%	40.78%	70.27%	32.74%	49.13%	-
YoY %	29.67%	-6.27%	-22.93%	-41.97%	114.63%	-33.36%	-	-
Horiz. %	77.75%	59.96%	63.97%	83.00%	143.03%	66.64%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Equity
Net Worth	926,182	869,966	808,761	770,765	744,938	737,192	677,002	5.35%
YoY %	6.46%	7.57%	4.93%	3.47%	1.05%	8.89%	-	-
Horiz. %	136.81%	128.50%	119.46%	113.85%	110.03%	108.89%	100.00%	-
NOSH	255,146	255,122	255,129	255,220	255,115	254,204	257,415	-0.14%
YoY %	0.01%	-0.00%	-0.04%	0.04%	0.36%	-1.25%	-	-
Horiz. %	99.12%	99.11%	99.11%	99.15%	99.11%	98.75%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Ratio Analysis
NP Margin	18.97%	22.90%	18.57%	11.62%	11.72%	22.52%	23.71%	-
YoY %	-17.16%	23.32%	59.81%	-0.85%	-47.96%	-5.02%	-	-
Horiz. %	80.01%	96.58%	78.32%	49.01%	49.43%	94.98%	100.00%	-
ROE	7.21%	9.96%	7.53%	4.06%	4.87%	10.53%	5.80%	-
YoY %	-27.61%	32.27%	85.47%	-16.63%	-53.75%	81.55%	-	-
Horiz. %	124.31%	171.72%	129.83%	70.00%	83.97%	181.55%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Per Share
RPS	155.97	156.53	135.99	115.90	136.64	141.14	67.29	15.02%
YoY %	-0.36%	15.10%	17.33%	-15.18%	-3.19%	109.75%	-	-
Horiz. %	231.79%	232.62%	202.10%	172.24%	203.06%	209.75%	100.00%	-
EPS	26.17	33.95	23.86	12.26	14.23	30.54	15.26	9.39%
YoY %	-22.92%	42.29%	94.62%	-13.84%	-53.41%	100.13%	-	-
Horiz. %	171.49%	222.48%	156.36%	80.34%	93.25%	200.13%	100.00%	-
DPS	10.00	10.00	7.50	5.00	10.00	10.00	7.50	4.90%
YoY %	0.00%	33.33%	50.00%	-50.00%	0.00%	33.33%	-	-
Horiz. %	133.33%	133.33%	100.00%	66.67%	133.33%	133.33%	100.00%	-
NAPS	3.63	3.41	3.17	3.02	2.92	2.90	2.63	5.51%
YoY %	6.45%	7.57%	4.97%	3.42%	0.69%	10.27%	-	-
Horiz. %	138.02%	129.66%	120.53%	114.83%	111.03%	110.27%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 255,295
RPS	155.89	156.43	135.90	115.87	136.55	140.55	67.85	14.85%
YoY %	-0.35%	15.11%	17.29%	-15.14%	-2.85%	107.15%	-	-
Horiz. %	229.76%	230.55%	200.29%	170.77%	201.25%	207.15%	100.00%	-
EPS	26.16	33.93	23.85	12.26	14.22	30.41	15.39	9.23%
YoY %	-22.90%	42.26%	94.54%	-13.78%	-53.24%	97.60%	-	-
Horiz. %	169.98%	220.47%	154.97%	79.66%	92.40%	197.60%	100.00%	-
DPS	9.99	9.99	7.50	5.00	9.99	9.96	7.56	4.75%
YoY %	0.00%	33.20%	50.00%	-49.95%	0.30%	31.75%	-	-
Horiz. %	132.14%	132.14%	99.21%	66.14%	132.14%	131.75%	100.00%	-
NAPS	3.6281	3.4078	3.1681	3.0193	2.9181	2.8877	2.652	5.35%
YoY %	6.46%	7.57%	4.93%	3.47%	1.05%	8.89%	-	-
Horiz. %	136.81%	128.50%	119.46%	113.85%	110.03%	108.89%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	-
Price	2.50	2.49	1.65	1.63	1.65	2.77	1.53	-
P/RPS	1.60	1.59	1.21	1.41	1.21	1.96	2.27	-5.65%
YoY %	0.63%	31.40%	-14.18%	16.53%	-38.27%	-13.66%	-	-
Horiz. %	70.48%	70.04%	53.30%	62.11%	53.30%	86.34%	100.00%	-
P/EPS	9.55	7.33	6.92	13.30	11.60	9.07	10.02	-0.79%
YoY %	30.29%	5.92%	-47.97%	14.66%	27.89%	-9.48%	-	-
Horiz. %	95.31%	73.15%	69.06%	132.73%	115.77%	90.52%	100.00%	-
EY	10.47	13.63	14.46	7.52	8.62	11.03	9.98	0.80%
YoY %	-23.18%	-5.74%	92.29%	-12.76%	-21.85%	10.52%	-	-
Horiz. %	104.91%	136.57%	144.89%	75.35%	86.37%	110.52%	100.00%	-
DY	4.00	4.02	4.55	3.07	6.06	3.61	4.90	-3.32%
YoY %	-0.50%	-11.65%	48.21%	-49.34%	67.87%	-26.33%	-	-
Horiz. %	81.63%	82.04%	92.86%	62.65%	123.67%	73.67%	100.00%	-
P/NAPS	0.69	0.73	0.52	0.54	0.57	0.96	0.58	2.93%
YoY %	-5.48%	40.38%	-3.70%	-5.26%	-40.62%	65.52%	-	-
Horiz. %	118.97%	125.86%	89.66%	93.10%	98.28%	165.52%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	26/09/12	27/09/11	29/09/10	28/09/09	30/09/08	24/09/07	27/09/06	-
Price	2.48	2.00	1.79	1.55	1.40	2.20	1.45	-
P/RPS	1.59	1.28	1.32	1.34	1.02	1.56	2.15	-4.90%
YoY %	24.22%	-3.03%	-1.49%	31.37%	-34.62%	-27.44%	-	-
Horiz. %	73.95%	59.53%	61.40%	62.33%	47.44%	72.56%	100.00%	-
P/EPS	9.47	5.89	7.50	12.64	9.84	7.20	9.50	-0.05%
YoY %	60.78%	-21.47%	-40.66%	28.46%	36.67%	-24.21%	-	-
Horiz. %	99.68%	62.00%	78.95%	133.05%	103.58%	75.79%	100.00%	-
EY	10.55	16.98	13.33	7.91	10.16	13.88	10.53	0.03%
YoY %	-37.87%	27.38%	68.52%	-22.15%	-26.80%	31.81%	-	-
Horiz. %	100.19%	161.25%	126.59%	75.12%	96.49%	131.81%	100.00%	-
DY	4.03	5.00	4.19	3.23	7.14	4.55	5.17	-4.06%
YoY %	-19.40%	19.33%	29.72%	-54.76%	56.92%	-11.99%	-	-
Horiz. %	77.95%	96.71%	81.04%	62.48%	138.10%	88.01%	100.00%	-
P/NAPS	0.68	0.59	0.56	0.51	0.48	0.76	0.55	3.59%
YoY %	15.25%	5.36%	9.80%	6.25%	-36.84%	38.18%	-	-
Horiz. %	123.64%	107.27%	101.82%	92.73%	87.27%	138.18%	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