[HWANG] YoY Quarter Result on 31-Jan-2010 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 3.31%
YoY- 1617.12%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 110,897 91,540 109,608 86,377 57,103 91,158 89,317 3.66%
PBT 18,947 23,261 32,780 24,496 53 23,984 29,356 -7.03%
Tax -3,968 -6,004 -8,212 -6,820 -281 -6,453 -8,339 -11.63%
NP 14,979 17,257 24,568 17,676 -228 17,531 21,017 -5.48%
-
NP to SH 9,463 15,483 23,176 16,840 -1,110 15,936 19,438 -11.29%
-
Tax Rate 20.94% 25.81% 25.05% 27.84% 530.19% 26.91% 28.41% -
Total Cost 95,918 74,283 85,040 68,701 57,331 73,627 68,300 5.81%
-
Net Worth 938,647 893,643 842,299 793,521 746,023 754,728 690,226 5.25%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 12,753 12,766 12,762 6,378 - 12,748 12,687 0.08%
Div Payout % 134.77% 82.45% 55.07% 37.88% - 80.00% 65.27% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 938,647 893,643 842,299 793,521 746,023 754,728 690,226 5.25%
NOSH 255,067 255,326 255,242 255,151 258,139 254,976 253,759 0.08%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 13.51% 18.85% 22.41% 20.46% -0.40% 19.23% 23.53% -
ROE 1.01% 1.73% 2.75% 2.12% -0.15% 2.11% 2.82% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 43.48 35.85 42.94 33.85 22.12 35.75 35.20 3.58%
EPS 3.71 6.07 9.08 6.60 -0.43 6.25 7.66 -11.37%
DPS 5.00 5.00 5.00 2.50 0.00 5.00 5.00 0.00%
NAPS 3.68 3.50 3.30 3.11 2.89 2.96 2.72 5.16%
Adjusted Per Share Value based on latest NOSH - 255,151
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 43.44 35.86 42.94 33.84 22.37 35.71 34.99 3.66%
EPS 3.71 6.07 9.08 6.60 -0.43 6.24 7.61 -11.27%
DPS 5.00 5.00 5.00 2.50 0.00 4.99 4.97 0.10%
NAPS 3.6769 3.5006 3.2995 3.1084 2.9223 2.9564 2.7038 5.25%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 3.72 2.30 2.60 1.75 1.12 2.02 2.34 -
P/RPS 8.56 6.42 6.05 5.17 5.06 5.65 6.65 4.29%
P/EPS 100.27 37.93 28.63 26.52 -260.47 32.32 30.55 21.88%
EY 1.00 2.64 3.49 3.77 -0.38 3.09 3.27 -17.90%
DY 1.34 2.17 1.92 1.43 0.00 2.48 2.14 -7.49%
P/NAPS 1.01 0.66 0.79 0.56 0.39 0.68 0.86 2.71%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 28/03/12 28/03/11 30/03/10 31/03/09 24/03/08 04/04/07 -
Price 4.21 2.39 2.25 1.75 1.06 1.75 2.69 -
P/RPS 9.68 6.67 5.24 5.17 4.79 4.89 7.64 4.01%
P/EPS 113.48 39.41 24.78 26.52 -246.51 28.00 35.12 21.56%
EY 0.88 2.54 4.04 3.77 -0.41 3.57 2.85 -17.77%
DY 1.19 2.09 2.22 1.43 0.00 2.86 1.86 -7.16%
P/NAPS 1.14 0.68 0.68 0.56 0.37 0.59 0.99 2.37%

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