[HWANG] YoY Cumulative Quarter Result on 31-Oct-2012 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -86.19%
YoY- -34.83%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 16,419 16,616 132,600 113,406 83,432 96,366 86,989 -24.25%
PBT 11,138 13,647 25,817 16,037 21,139 30,073 23,129 -11.46%
Tax -1,857 -2,446 -7,120 -4,557 -5,594 -7,508 -5,853 -17.40%
NP 9,281 11,201 18,697 11,480 15,545 22,565 17,276 -9.83%
-
NP to SH 9,281 11,201 13,514 9,221 14,150 21,494 16,301 -8.95%
-
Tax Rate 16.67% 17.92% 27.58% 28.42% 26.46% 24.97% 25.31% -
Total Cost 7,138 5,415 113,903 101,926 67,887 73,801 69,713 -31.59%
-
Net Worth 836,309 796,061 971,478 937,425 885,286 829,637 785,713 1.04%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 836,309 796,061 971,478 937,425 885,286 829,637 785,713 1.04%
NOSH 254,972 255,148 254,981 255,429 255,125 255,273 255,101 -0.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 56.53% 67.41% 14.10% 10.12% 18.63% 23.42% 19.86% -
ROE 1.11% 1.41% 1.39% 0.98% 1.60% 2.59% 2.07% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 6.44 6.51 52.00 44.40 32.70 37.75 34.10 -24.24%
EPS 3.64 4.39 5.30 3.61 5.55 8.42 6.39 -8.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.12 3.81 3.67 3.47 3.25 3.08 1.05%
Adjusted Per Share Value based on latest NOSH - 255,429
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 6.43 6.51 51.94 44.42 32.68 37.75 34.08 -24.25%
EPS 3.64 4.39 5.29 3.61 5.54 8.42 6.39 -8.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.276 3.1183 3.8055 3.6721 3.4679 3.2499 3.0778 1.04%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 2.11 1.93 4.29 2.52 2.21 2.00 1.61 -
P/RPS 32.77 29.64 8.25 5.68 6.76 5.30 4.72 38.09%
P/EPS 57.97 43.96 80.94 69.81 39.85 23.75 25.20 14.88%
EY 1.73 2.27 1.24 1.43 2.51 4.21 3.97 -12.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 1.13 0.69 0.64 0.62 0.52 3.51%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 25/11/15 26/11/14 27/12/13 13/12/12 08/12/11 13/12/10 09/12/09 -
Price 2.24 1.95 4.25 2.45 2.33 2.40 1.60 -
P/RPS 34.79 29.94 8.17 5.52 7.12 6.36 4.69 39.63%
P/EPS 61.54 44.42 80.19 67.87 42.01 28.50 25.04 16.16%
EY 1.63 2.25 1.25 1.47 2.38 3.51 3.99 -13.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 1.12 0.67 0.67 0.74 0.52 4.57%

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