[HWANG] YoY Annualized Quarter Result on 31-Oct-2009 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
09-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 108.39%
YoY- 446.83%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 453,624 333,728 385,464 347,956 332,728 337,612 175,288 17.15%
PBT 64,148 84,556 120,292 92,516 21,488 98,472 41,812 7.38%
Tax -18,228 -22,376 -30,032 -23,412 -7,212 -20,964 -11,736 7.60%
NP 45,920 62,180 90,260 69,104 14,276 77,508 30,076 7.30%
-
NP to SH 36,884 56,600 85,976 65,204 11,924 73,864 28,236 4.54%
-
Tax Rate 28.42% 26.46% 24.97% 25.31% 33.56% 21.29% 28.07% -
Total Cost 407,704 271,548 295,204 278,852 318,452 260,104 145,212 18.75%
-
Net Worth 937,425 885,286 829,637 785,713 743,976 754,963 507,039 10.77%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 937,425 885,286 829,637 785,713 743,976 754,963 507,039 10.77%
NOSH 255,429 255,125 255,273 255,101 254,786 255,055 253,519 0.12%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 10.12% 18.63% 23.42% 19.86% 4.29% 22.96% 17.16% -
ROE 3.93% 6.39% 10.36% 8.30% 1.60% 9.78% 5.57% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 177.59 130.81 151.00 136.40 130.59 132.37 69.14 17.00%
EPS 14.44 22.20 33.68 25.56 4.68 28.96 11.12 4.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.47 3.25 3.08 2.92 2.96 2.00 10.63%
Adjusted Per Share Value based on latest NOSH - 255,101
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 177.69 130.73 150.99 136.30 130.34 132.25 68.66 17.15%
EPS 14.45 22.17 33.68 25.54 4.67 28.93 11.06 4.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6721 3.4679 3.2499 3.0778 2.9143 2.9574 1.9862 10.77%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.52 2.21 2.00 1.61 1.05 2.41 1.74 -
P/RPS 1.42 1.69 1.32 1.18 0.80 1.82 2.52 -9.10%
P/EPS 17.45 9.96 5.94 6.30 22.44 8.32 15.62 1.86%
EY 5.73 10.04 16.84 15.88 4.46 12.02 6.40 -1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.62 0.52 0.36 0.81 0.87 -3.78%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 13/12/12 08/12/11 13/12/10 09/12/09 22/12/08 07/12/07 30/11/06 -
Price 2.45 2.33 2.40 1.60 1.07 2.29 2.02 -
P/RPS 1.38 1.78 1.59 1.17 0.82 1.73 2.92 -11.73%
P/EPS 16.97 10.50 7.13 6.26 22.86 7.91 18.14 -1.10%
EY 5.89 9.52 14.03 15.97 4.37 12.65 5.51 1.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.74 0.52 0.37 0.77 1.01 -6.60%

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