[HWANG] YoY Cumulative Quarter Result on 31-Jul-2007 [#4]

Stock

[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD

Announcement Date

24-Sep-2007

Admission Sponsor

Sponsor

Financial Year

31-Jul-2007

Quarter

31-Jul-2007 [#4]

Profit Trend

QoQ- 32.79%

YoY- 97.56%

Quarter Report

HWANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Cumulative Result
Revenue	346,942	295,798	348,593	358,792	173,206	143,834	205,923	9.07%
YoY %	17.29%	-15.15%	-2.84%	107.15%	20.42%	-30.15%	-	-
Horiz. %	168.48%	143.64%	169.28%	174.24%	84.11%	69.85%	100.00%	-
PBT	85,742	45,518	55,556	111,711	44,495	39,110	66,273	4.38%
YoY %	88.37%	-18.07%	-50.27%	151.06%	13.77%	-40.99%	-	-
Horiz. %	129.38%	68.68%	83.83%	168.56%	67.14%	59.01%	100.00%	-
Tax	-21,308	-11,154	-14,718	-30,898	-3,436	-11,611	-21,390	-0.06%
YoY %	-91.03%	24.22%	52.37%	-799.24%	70.41%	45.72%	-	-
Horiz. %	99.62%	52.15%	68.81%	144.45%	16.06%	54.28%	100.00%	-
NP	64,434	34,364	40,838	80,813	41,059	27,499	44,883	6.20%
YoY %	87.50%	-15.85%	-49.47%	96.82%	49.31%	-38.73%	-	-
Horiz. %	143.56%	76.56%	90.99%	180.05%	91.48%	61.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,874	31,290	36,303	77,634	39,297	26,412	44,883	5.20%
YoY %	94.55%	-13.81%	-53.24%	97.56%	48.78%	-41.15%	-	-
Horiz. %	135.63%	69.71%	80.88%	172.97%	87.55%	58.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.85%	24.50%	26.49%	27.66%	7.72%	29.69%	32.28%	-
YoY %	1.43%	-7.51%	-4.23%	258.29%	-74.00%	-8.02%	-	-
Horiz. %	76.98%	75.90%	82.06%	85.69%	23.92%	91.98%	100.00%	-
Total Cost	282,508	261,434	307,755	277,979	132,147	116,335	161,040	9.81%
YoY %	8.06%	-15.05%	10.71%	110.36%	13.59%	-27.76%	-	-
Horiz. %	175.43%	162.34%	191.10%	172.61%	82.06%	72.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	808,761	770,765	744,938	737,192	677,002	655,305	518,893	7.67%
YoY %	4.93%	3.47%	1.05%	8.89%	3.31%	26.29%	-	-
Horiz. %	155.86%	148.54%	143.56%	142.07%	130.47%	126.29%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Dividend
Div	19,134	12,761	25,511	25,420	19,306	19,612	6,584	19.44%
YoY %	49.94%	-49.98%	0.36%	31.67%	-1.56%	197.87%	-	-
Horiz. %	290.61%	193.82%	387.47%	386.09%	293.23%	297.87%	100.00%	-
Div Payout %	31.43%	40.78%	70.27%	32.74%	49.13%	74.26%	14.67%	-
YoY %	-22.93%	-41.97%	114.63%	-33.36%	-33.84%	406.20%	-	-
Horiz. %	214.25%	277.98%	479.00%	223.18%	334.90%	506.20%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Equity
Net Worth	808,761	770,765	744,938	737,192	677,002	655,305	518,893	7.67%
YoY %	4.93%	3.47%	1.05%	8.89%	3.31%	26.29%	-	-
Horiz. %	155.86%	148.54%	143.56%	142.07%	130.47%	126.29%	100.00%	-
NOSH	255,129	255,220	255,115	254,204	257,415	261,504	263,397	-0.52%
YoY %	-0.04%	0.04%	0.36%	-1.25%	-1.56%	-0.72%	-	-
Horiz. %	96.86%	96.90%	96.86%	96.51%	97.73%	99.28%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Ratio Analysis
NP Margin	18.57%	11.62%	11.72%	22.52%	23.71%	19.12%	21.80%	-
YoY %	59.81%	-0.85%	-47.96%	-5.02%	24.01%	-12.29%	-	-
Horiz. %	85.18%	53.30%	53.76%	103.30%	108.76%	87.71%	100.00%	-
ROE	7.53%	4.06%	4.87%	10.53%	5.80%	4.03%	8.65%	-
YoY %	85.47%	-16.63%	-53.75%	81.55%	43.92%	-53.41%	-	-
Horiz. %	87.05%	46.94%	56.30%	121.73%	67.05%	46.59%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Per Share
RPS	135.99	115.90	136.64	141.14	67.29	55.00	78.18	9.66%
YoY %	17.33%	-15.18%	-3.19%	109.75%	22.35%	-29.65%	-	-
Horiz. %	173.94%	148.25%	174.78%	180.53%	86.07%	70.35%	100.00%	-
EPS	23.86	12.26	14.23	30.54	15.26	10.10	17.04	5.76%
YoY %	94.62%	-13.84%	-53.41%	100.13%	51.09%	-40.73%	-	-
Horiz. %	140.02%	71.95%	83.51%	179.23%	89.55%	59.27%	100.00%	-
DPS	7.50	5.00	10.00	10.00	7.50	7.50	2.50	20.08%
YoY %	50.00%	-50.00%	0.00%	33.33%	0.00%	200.00%	-	-
Horiz. %	300.00%	200.00%	400.00%	400.00%	300.00%	300.00%	100.00%	-
NAPS	3.17	3.02	2.92	2.90	2.63	2.5059	1.97	8.24%
YoY %	4.97%	3.42%	0.69%	10.27%	4.95%	27.20%	-	-
Horiz. %	160.91%	153.30%	148.22%	147.21%	133.50%	127.20%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Adjusted Per Share Value based on latest NOSH - 254,946
RPS	135.90	115.87	136.55	140.55	67.85	56.34	80.66	9.07%
YoY %	17.29%	-15.14%	-2.85%	107.15%	20.43%	-30.15%	-	-
Horiz. %	168.48%	143.65%	169.29%	174.25%	84.12%	69.85%	100.00%	-
EPS	23.85	12.26	14.22	30.41	15.39	10.35	17.58	5.21%
YoY %	94.54%	-13.78%	-53.24%	97.60%	48.70%	-41.13%	-	-
Horiz. %	135.67%	69.74%	80.89%	172.98%	87.54%	58.87%	100.00%	-
DPS	7.50	5.00	9.99	9.96	7.56	7.68	2.58	19.45%
YoY %	50.00%	-49.95%	0.30%	31.75%	-1.56%	197.67%	-	-
Horiz. %	290.70%	193.80%	387.21%	386.05%	293.02%	297.67%	100.00%	-
NAPS	3.1681	3.0193	2.9181	2.8877	2.652	2.567	2.0326	7.67%
YoY %	4.93%	3.47%	1.05%	8.89%	3.31%	26.29%	-	-
Horiz. %	155.86%	148.54%	143.56%	142.07%	130.47%	126.29%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	-
Price	1.65	1.63	1.65	2.77	1.53	1.29	1.59	-
P/RPS	1.21	1.41	1.21	1.96	2.27	2.35	2.03	-8.25%
YoY %	-14.18%	16.53%	-38.27%	-13.66%	-3.40%	15.76%	-	-
Horiz. %	59.61%	69.46%	59.61%	96.55%	111.82%	115.76%	100.00%	-
P/EPS	6.92	13.30	11.60	9.07	10.02	12.77	9.33	-4.85%
YoY %	-47.97%	14.66%	27.89%	-9.48%	-21.53%	36.87%	-	-
Horiz. %	74.17%	142.55%	124.33%	97.21%	107.40%	136.87%	100.00%	-
EY	14.46	7.52	8.62	11.03	9.98	7.83	10.72	5.11%
YoY %	92.29%	-12.76%	-21.85%	10.52%	27.46%	-26.96%	-	-
Horiz. %	134.89%	70.15%	80.41%	102.89%	93.10%	73.04%	100.00%	-
DY	4.55	3.07	6.06	3.61	4.90	5.81	1.57	19.39%
YoY %	48.21%	-49.34%	67.87%	-26.33%	-15.66%	270.06%	-	-
Horiz. %	289.81%	195.54%	385.99%	229.94%	312.10%	370.06%	100.00%	-
P/NAPS	0.52	0.54	0.57	0.96	0.58	0.51	0.81	-7.11%
YoY %	-3.70%	-5.26%	-40.62%	65.52%	13.73%	-37.04%	-	-
Horiz. %	64.20%	66.67%	70.37%	118.52%	71.60%	62.96%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Announcement Date
Date	29/09/10	28/09/09	30/09/08	24/09/07	27/09/06	26/09/05	27/09/04	-
Price	1.79	1.55	1.40	2.20	1.45	1.23	1.50	-
P/RPS	1.32	1.34	1.02	1.56	2.15	2.24	1.92	-6.05%
YoY %	-1.49%	31.37%	-34.62%	-27.44%	-4.02%	16.67%	-	-
Horiz. %	68.75%	69.79%	53.12%	81.25%	111.98%	116.67%	100.00%	-
P/EPS	7.50	12.64	9.84	7.20	9.50	12.18	8.80	-2.62%
YoY %	-40.66%	28.46%	36.67%	-24.21%	-22.00%	38.41%	-	-
Horiz. %	85.23%	143.64%	111.82%	81.82%	107.95%	138.41%	100.00%	-
EY	13.33	7.91	10.16	13.88	10.53	8.21	11.36	2.69%
YoY %	68.52%	-22.15%	-26.80%	31.81%	28.26%	-27.73%	-	-
Horiz. %	117.34%	69.63%	89.44%	122.18%	92.69%	72.27%	100.00%	-
DY	4.19	3.23	7.14	4.55	5.17	6.10	1.67	16.56%
YoY %	29.72%	-54.76%	56.92%	-11.99%	-15.25%	265.27%	-	-
Horiz. %	250.90%	193.41%	427.54%	272.46%	309.58%	365.27%	100.00%	-
P/NAPS	0.56	0.51	0.48	0.76	0.55	0.49	0.76	-4.96%
YoY %	9.80%	6.25%	-36.84%	38.18%	12.24%	-35.53%	-	-
Horiz. %	73.68%	67.11%	63.16%	100.00%	72.37%	64.47%	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