[HWANG] YoY Cumulative Quarter Result on 31-Jan-2009 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -37.24%
YoY- -94.56%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 174,972 205,974 173,366 140,285 175,561 133,140 62,062 18.84%
PBT 44,400 62,853 47,625 5,425 48,603 39,809 13,132 22.49%
Tax -11,598 -15,720 -12,673 -2,084 -11,694 -11,273 -5,975 11.68%
NP 32,802 47,133 34,952 3,341 36,909 28,536 7,157 28.86%
-
NP to SH 29,633 44,670 33,141 1,871 34,402 26,497 6,249 29.60%
-
Tax Rate 26.12% 25.01% 26.61% 38.41% 24.06% 28.32% 45.50% -
Total Cost 142,170 158,841 138,414 136,944 138,652 104,604 54,905 17.17%
-
Net Worth 893,309 841,867 793,445 740,710 754,854 690,343 519,454 9.45%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 12,761 12,755 6,378 - 12,750 12,690 6,493 11.91%
Div Payout % 43.07% 28.56% 19.25% - 37.06% 47.89% 103.91% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 893,309 841,867 793,445 740,710 754,854 690,343 519,454 9.45%
NOSH 255,231 255,111 255,127 256,301 255,018 253,802 259,727 -0.29%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 18.75% 22.88% 20.16% 2.38% 21.02% 21.43% 11.53% -
ROE 3.32% 5.31% 4.18% 0.25% 4.56% 3.84% 1.20% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 68.55 80.74 67.95 54.73 68.84 52.46 23.90 19.18%
EPS 11.61 17.51 12.99 0.73 13.49 10.44 2.41 29.94%
DPS 5.00 5.00 2.50 0.00 5.00 5.00 2.50 12.24%
NAPS 3.50 3.30 3.11 2.89 2.96 2.72 2.00 9.77%
Adjusted Per Share Value based on latest NOSH - 258,139
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 68.54 80.68 67.91 54.95 68.77 52.15 24.31 18.84%
EPS 11.61 17.50 12.98 0.73 13.48 10.38 2.45 29.58%
DPS 5.00 5.00 2.50 0.00 4.99 4.97 2.54 11.94%
NAPS 3.4993 3.2978 3.1081 2.9015 2.9569 2.7042 2.0348 9.45%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 2.30 2.60 1.75 1.12 2.02 2.34 1.32 -
P/RPS 3.36 3.22 2.58 2.05 2.93 4.46 5.52 -7.93%
P/EPS 19.81 14.85 13.47 153.42 14.97 22.41 54.86 -15.60%
EY 5.05 6.73 7.42 0.65 6.68 4.46 1.82 18.53%
DY 2.17 1.92 1.43 0.00 2.48 2.14 1.89 2.32%
P/NAPS 0.66 0.79 0.56 0.39 0.68 0.86 0.66 0.00%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 28/03/12 28/03/11 30/03/10 31/03/09 24/03/08 04/04/07 08/03/06 -
Price 2.39 2.25 1.75 1.06 1.75 2.69 1.45 -
P/RPS 3.49 2.79 2.58 1.94 2.54 5.13 6.07 -8.80%
P/EPS 20.59 12.85 13.47 145.21 12.97 25.77 60.27 -16.38%
EY 4.86 7.78 7.42 0.69 7.71 3.88 1.66 19.59%
DY 2.09 2.22 1.43 0.00 2.86 1.86 1.72 3.29%
P/NAPS 0.68 0.68 0.56 0.37 0.59 0.99 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