[HWANG] YoY Cumulative Quarter Result on 31-Jul-2013 [#4]

Stock

[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD

Announcement Date

30-Sep-2013

Admission Sponsor

Sponsor

Financial Year

31-Jul-2013

Quarter

31-Jul-2013 [#4]

Profit Trend

QoQ- 70.44%

YoY- -23.35%

Quarter Report

HWANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Cumulative Result
Revenue	62,839	64,782	348,701	473,439	397,958	399,333	346,942	-24.76%
YoY %	-3.00%	-81.42%	-26.35%	18.97%	-0.34%	15.10%	-	-
Horiz. %	18.11%	18.67%	100.51%	136.46%	114.70%	115.10%	100.00%	-
PBT	41,952	58,855	498,157	86,505	98,871	119,651	85,742	-11.22%
YoY %	-28.72%	-88.19%	475.87%	-12.51%	-17.37%	39.55%	-	-
Horiz. %	48.93%	68.64%	581.00%	100.89%	115.31%	139.55%	100.00%	-
Tax	-6,929	-9,143	-26,677	-20,549	-23,380	-28,187	-21,308	-17.06%
YoY %	24.22%	65.73%	-29.82%	12.11%	17.05%	-32.28%	-	-
Horiz. %	32.52%	42.91%	125.20%	96.44%	109.72%	132.28%	100.00%	-
NP	35,023	49,712	471,480	65,956	75,491	91,464	64,434	-9.65%
YoY %	-29.55%	-89.46%	614.84%	-12.63%	-17.46%	41.95%	-	-
Horiz. %	54.35%	77.15%	731.73%	102.36%	117.16%	141.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,023	49,712	456,702	51,193	66,785	86,614	60,874	-8.79%
YoY %	-29.55%	-89.12%	792.12%	-23.35%	-22.89%	42.28%	-	-
Horiz. %	57.53%	81.66%	750.24%	84.10%	109.71%	142.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.52%	15.53%	5.36%	23.75%	23.65%	23.56%	24.85%	-
YoY %	6.37%	189.74%	-77.43%	0.42%	0.38%	-5.19%	-	-
Horiz. %	66.48%	62.49%	21.57%	95.57%	95.17%	94.81%	100.00%	-
Total Cost	27,816	15,070	-122,779	407,483	322,467	307,869	282,508	-32.02%
YoY %	84.58%	112.27%	-130.13%	26.36%	4.74%	8.98%	-	-
Horiz. %	9.85%	5.33%	-43.46%	144.24%	114.14%	108.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	836,674	826,832	783,325	962,101	926,182	869,966	808,761	0.56%
YoY %	1.19%	5.55%	-18.58%	3.88%	6.46%	7.57%	-	-
Horiz. %	103.45%	102.23%	96.85%	118.96%	114.52%	107.57%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Dividend
Div	7,652	25,519	644,266	12,759	25,514	25,512	19,134	-14.15%
YoY %	-70.01%	-96.04%	4,949.50%	-49.99%	0.01%	33.33%	-	-
Horiz. %	39.99%	133.37%	3,367.13%	66.68%	133.34%	133.33%	100.00%	-
Div Payout %	21.85%	51.33%	141.07%	24.93%	38.20%	29.46%	31.43%	-
YoY %	-57.43%	-63.61%	465.86%	-34.74%	29.67%	-6.27%	-	-
Horiz. %	69.52%	163.32%	448.84%	79.32%	121.54%	93.73%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Equity
Net Worth	836,674	826,832	783,325	962,101	926,182	869,966	808,761	0.56%
YoY %	1.19%	5.55%	-18.58%	3.88%	6.46%	7.57%	-	-
Horiz. %	103.45%	102.23%	96.85%	118.96%	114.52%	107.57%	100.00%	-
NOSH	255,083	255,195	255,155	255,199	255,146	255,122	255,129	-0.00%
YoY %	-0.04%	0.02%	-0.02%	0.02%	0.01%	-0.00%	-	-
Horiz. %	99.98%	100.03%	100.01%	100.03%	100.01%	100.00%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Ratio Analysis
NP Margin	55.73%	76.74%	135.21%	13.93%	18.97%	22.90%	18.57%	-
YoY %	-27.38%	-43.24%	870.64%	-26.57%	-17.16%	23.32%	-	-
Horiz. %	300.11%	413.25%	728.11%	75.01%	102.15%	123.32%	100.00%	-
ROE	4.19%	6.01%	58.30%	5.32%	7.21%	9.96%	7.53%	-
YoY %	-30.28%	-89.69%	995.86%	-26.21%	-27.61%	32.27%	-	-
Horiz. %	55.64%	79.81%	774.24%	70.65%	95.75%	132.27%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Per Share
RPS	24.63	25.39	136.66	185.52	155.97	156.53	135.99	-24.76%
YoY %	-2.99%	-81.42%	-26.34%	18.95%	-0.36%	15.10%	-	-
Horiz. %	18.11%	18.67%	100.49%	136.42%	114.69%	115.10%	100.00%	-
EPS	13.73	19.48	178.99	20.06	26.17	33.95	23.86	-8.79%
YoY %	-29.52%	-89.12%	792.27%	-23.35%	-22.92%	42.29%	-	-
Horiz. %	57.54%	81.64%	750.17%	84.07%	109.68%	142.29%	100.00%	-
DPS	3.00	10.00	252.50	5.00	10.00	10.00	7.50	-14.15%
YoY %	-70.00%	-96.04%	4,950.00%	-50.00%	0.00%	33.33%	-	-
Horiz. %	40.00%	133.33%	3,366.67%	66.67%	133.33%	133.33%	100.00%	-
NAPS	3.28	3.24	3.07	3.77	3.63	3.41	3.17	0.56%
YoY %	1.23%	5.54%	-18.57%	3.86%	6.45%	7.57%	-	-
Horiz. %	103.47%	102.21%	96.85%	118.93%	114.51%	107.57%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Adjusted Per Share Value based on latest NOSH - 255,223
RPS	24.62	25.38	136.59	185.46	155.89	156.43	135.90	-24.75%
YoY %	-2.99%	-81.42%	-26.35%	18.97%	-0.35%	15.11%	-	-
Horiz. %	18.12%	18.68%	100.51%	136.47%	114.71%	115.11%	100.00%	-
EPS	13.72	19.47	178.90	20.05	26.16	33.93	23.85	-8.79%
YoY %	-29.53%	-89.12%	792.27%	-23.36%	-22.90%	42.26%	-	-
Horiz. %	57.53%	81.64%	750.10%	84.07%	109.69%	142.26%	100.00%	-
DPS	3.00	10.00	252.37	5.00	9.99	9.99	7.50	-14.15%
YoY %	-70.00%	-96.04%	4,947.40%	-49.95%	0.00%	33.20%	-	-
Horiz. %	40.00%	133.33%	3,364.93%	66.67%	133.20%	133.20%	100.00%	-
NAPS	3.2774	3.2389	3.0685	3.7688	3.6281	3.4078	3.1681	0.56%
YoY %	1.19%	5.55%	-18.58%	3.88%	6.46%	7.57%	-	-
Horiz. %	103.45%	102.23%	96.86%	118.96%	114.52%	107.57%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	-
Price	2.55	2.07	1.95	3.78	2.50	2.49	1.65	-
P/RPS	10.35	8.15	1.43	2.04	1.60	1.59	1.21	42.96%
YoY %	26.99%	469.93%	-29.90%	27.50%	0.63%	31.40%	-	-
Horiz. %	855.37%	673.55%	118.18%	168.60%	132.23%	131.40%	100.00%	-
P/EPS	18.57	10.63	1.09	18.84	9.55	7.33	6.92	17.86%
YoY %	74.69%	875.23%	-94.21%	97.28%	30.29%	5.92%	-	-
Horiz. %	268.35%	153.61%	15.75%	272.25%	138.01%	105.92%	100.00%	-
EY	5.38	9.41	91.79	5.31	10.47	13.63	14.46	-15.17%
YoY %	-42.83%	-89.75%	1,628.63%	-49.28%	-23.18%	-5.74%	-	-
Horiz. %	37.21%	65.08%	634.79%	36.72%	72.41%	94.26%	100.00%	-
DY	1.18	4.83	129.49	1.32	4.00	4.02	4.55	-20.12%
YoY %	-75.57%	-96.27%	9,709.85%	-67.00%	-0.50%	-11.65%	-	-
Horiz. %	25.93%	106.15%	2,845.93%	29.01%	87.91%	88.35%	100.00%	-
P/NAPS	0.78	0.64	0.64	1.00	0.69	0.73	0.52	6.98%
YoY %	21.88%	0.00%	-36.00%	44.93%	-5.48%	40.38%	-	-
Horiz. %	150.00%	123.08%	123.08%	192.31%	132.69%	140.38%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Price Multiplier on Announcement Date
Date	22/09/16	18/09/15	25/09/14	30/09/13	26/09/12	27/09/11	29/09/10	-
Price	2.64	1.97	1.98	4.12	2.48	2.00	1.79	-
P/RPS	10.72	7.76	1.45	2.22	1.59	1.28	1.32	41.73%
YoY %	38.14%	435.17%	-34.68%	39.62%	24.22%	-3.03%	-	-
Horiz. %	812.12%	587.88%	109.85%	168.18%	120.45%	96.97%	100.00%	-
P/EPS	19.23	10.11	1.11	20.54	9.47	5.89	7.50	16.97%
YoY %	90.21%	810.81%	-94.60%	116.90%	60.78%	-21.47%	-	-
Horiz. %	256.40%	134.80%	14.80%	273.87%	126.27%	78.53%	100.00%	-
EY	5.20	9.89	90.40	4.87	10.55	16.98	13.33	-14.50%
YoY %	-47.42%	-89.06%	1,756.26%	-53.84%	-37.87%	27.38%	-	-
Horiz. %	39.01%	74.19%	678.17%	36.53%	79.14%	127.38%	100.00%	-
DY	1.14	5.08	127.53	1.21	4.03	5.00	4.19	-19.48%
YoY %	-77.56%	-96.02%	10,439.67%	-69.98%	-19.40%	19.33%	-	-
Horiz. %	27.21%	121.24%	3,043.68%	28.88%	96.18%	119.33%	100.00%	-
P/NAPS	0.80	0.61	0.64	1.09	0.68	0.59	0.56	6.11%
YoY %	31.15%	-4.69%	-41.28%	60.29%	15.25%	5.36%	-	-
Horiz. %	142.86%	108.93%	114.29%	194.64%	121.43%	105.36%	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