[HWANG] YoY Cumulative 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- 86.3%
YoY- 29.83%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 205,974 173,366 140,285 175,561 133,140 62,062 79,397 17.21%
PBT 62,853 47,625 5,425 48,603 39,809 13,132 27,137 15.01%
Tax -15,720 -12,673 -2,084 -11,694 -11,273 -5,975 -9,979 7.86%
NP 47,133 34,952 3,341 36,909 28,536 7,157 17,158 18.33%
-
NP to SH 44,670 33,141 1,871 34,402 26,497 6,249 17,158 17.28%
-
Tax Rate 25.01% 26.61% 38.41% 24.06% 28.32% 45.50% 36.77% -
Total Cost 158,841 138,414 136,944 138,652 104,604 54,905 62,239 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 12,755 6,378 - 12,750 12,690 6,493 - -
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 5.31% 4.18% 0.25% 4.56% 3.84% 1.20% 3.30% -
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 80.74 67.95 54.73 68.84 52.46 23.90 30.26 17.76%
EPS 17.51 12.99 0.73 13.49 10.44 2.41 6.54 17.82%
DPS 5.00 2.50 0.00 5.00 5.00 2.50 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 80.68 67.91 54.95 68.77 52.15 24.31 31.10 17.21%
EPS 17.50 12.98 0.73 13.48 10.38 2.45 6.72 17.28%
DPS 5.00 2.50 0.00 4.99 4.97 2.54 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 3.22 2.58 2.05 2.93 4.46 5.52 5.12 -7.43%
P/EPS 14.85 13.47 153.42 14.97 22.41 54.86 23.70 -7.49%
EY 6.73 7.42 0.65 6.68 4.46 1.82 4.22 8.08%
DY 1.92 1.43 0.00 2.48 2.14 1.89 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 2.79 2.58 1.94 2.54 5.13 6.07 4.79 -8.61%
P/EPS 12.85 13.47 145.21 12.97 25.77 60.27 22.17 -8.68%
EY 7.78 7.42 0.69 7.71 3.88 1.66 4.51 9.50%
DY 2.22 1.43 0.00 2.86 1.86 1.72 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