[HWANG] YoY Cumulative Quarter Result on 31-Jan-2013 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 102.62%
YoY- -36.95%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 32,604 33,106 244,043 224,303 174,972 205,974 173,366 -24.29%
PBT 22,869 36,433 90,574 34,984 44,400 62,853 47,625 -11.50%
Tax -3,880 -4,781 -19,732 -8,525 -11,598 -15,720 -12,673 -17.89%
NP 18,989 31,652 70,842 26,459 32,802 47,133 34,952 -9.66%
-
NP to SH 18,989 31,652 60,167 18,684 29,633 44,670 33,141 -8.86%
-
Tax Rate 16.97% 13.12% 21.79% 24.37% 26.12% 25.01% 26.61% -
Total Cost 13,615 1,454 173,201 197,844 142,170 158,841 138,414 -32.04%
-
Net Worth 821,835 809,168 1,023,196 939,304 893,309 841,867 793,445 0.58%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - 12,762 12,761 12,755 6,378 -
Div Payout % - - - 68.31% 43.07% 28.56% 19.25% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 821,835 809,168 1,023,196 939,304 893,309 841,867 793,445 0.58%
NOSH 255,228 255,258 255,161 255,245 255,231 255,111 255,127 0.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 58.24% 95.61% 29.03% 11.80% 18.75% 22.88% 20.16% -
ROE 2.31% 3.91% 5.88% 1.99% 3.32% 5.31% 4.18% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 12.77 12.97 95.64 87.88 68.55 80.74 67.95 -24.30%
EPS 7.44 12.40 23.58 7.32 11.61 17.51 12.99 -8.86%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 2.50 -
NAPS 3.22 3.17 4.01 3.68 3.50 3.30 3.11 0.58%
Adjusted Per Share Value based on latest NOSH - 255,067
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 12.77 12.97 95.60 87.86 68.54 80.68 67.91 -24.29%
EPS 7.44 12.40 23.57 7.32 11.61 17.50 12.98 -8.85%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 2.50 -
NAPS 3.2193 3.1697 4.0081 3.6795 3.4993 3.2978 3.1081 0.58%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.18 1.93 3.83 3.72 2.30 2.60 1.75 -
P/RPS 17.07 14.88 4.00 4.23 3.36 3.22 2.58 36.99%
P/EPS 29.30 15.56 16.24 50.82 19.81 14.85 13.47 13.82%
EY 3.41 6.42 6.16 1.97 5.05 6.73 7.42 -12.14%
DY 0.00 0.00 0.00 1.34 2.17 1.92 1.43 -
P/NAPS 0.68 0.61 0.96 1.01 0.66 0.79 0.56 3.28%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 22/03/16 26/03/15 31/03/14 27/03/13 28/03/12 28/03/11 30/03/10 -
Price 2.51 1.93 4.00 4.21 2.39 2.25 1.75 -
P/RPS 19.65 14.88 4.18 4.79 3.49 2.79 2.58 40.24%
P/EPS 33.74 15.56 16.96 57.51 20.59 12.85 13.47 16.52%
EY 2.96 6.42 5.90 1.74 4.86 7.78 7.42 -14.19%
DY 0.00 0.00 0.00 1.19 2.09 2.22 1.43 -
P/NAPS 0.78 0.61 1.00 1.14 0.68 0.68 0.56 5.67%

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