[HWANG] YoY 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- -40.02%

YoY- -8.1%

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
Quarter Result
Revenue	88,679	83,288	82,998	106,575	60,641	30,330	36,172	16.11%
YoY %	6.47%	0.35%	-22.12%	75.75%	99.94%	-16.15%	-	-
Horiz. %	245.16%	230.26%	229.45%	294.63%	167.65%	83.85%	100.00%	-
PBT	15,959	22,050	-4,909	29,276	12,260	3,157	10,277	7.60%
YoY %	-27.62%	549.17%	-116.77%	138.79%	288.34%	-69.28%	-	-
Horiz. %	155.29%	214.56%	-47.77%	284.87%	119.30%	30.72%	100.00%	-
Tax	-2,186	-4,643	1,232	-8,712	9,019	513	-1,859	2.73%
YoY %	52.92%	-476.87%	114.14%	-196.60%	1,658.09%	127.60%	-	-
Horiz. %	117.59%	249.76%	-66.27%	468.64%	-485.15%	-27.60%	100.00%	-
NP	13,773	17,407	-3,677	20,564	21,279	3,670	8,418	8.54%
YoY %	-20.88%	573.40%	-117.88%	-3.36%	479.81%	-56.40%	-	-
Horiz. %	163.61%	206.78%	-43.68%	244.29%	252.78%	43.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,762	16,441	-4,595	19,172	20,862	3,589	8,418	7.17%
YoY %	-22.38%	457.80%	-123.97%	-8.10%	481.28%	-57.37%	-	-
Horiz. %	151.60%	195.31%	-54.59%	227.75%	247.83%	42.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.70%	21.06%	-	29.76%	-73.56%	-16.25%	18.09%	-
YoY %	-34.95%	0.00%	-	140.46%	-352.68%	-189.83%	-	-
Horiz. %	75.73%	116.42%	-	164.51%	-406.63%	-89.83%	100.00%	-
Total Cost	74,906	65,881	86,675	86,011	39,362	26,660	27,754	17.98%
YoY %	13.70%	-23.99%	0.77%	118.51%	47.64%	-3.94%	-	-
Horiz. %	269.89%	237.37%	312.30%	309.90%	141.82%	96.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	809,110	770,990	745,411	739,345	509,114	526,663	518,233	7.70%
YoY %	4.94%	3.43%	0.82%	45.22%	-3.33%	1.63%	-	-
Horiz. %	156.13%	148.77%	143.84%	142.67%	98.24%	101.63%	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	12,762	12,764	12,763	12,747	12,727	13,036	-	-
YoY %	-0.02%	0.01%	0.13%	0.16%	-2.37%	0.00%	-	-
Horiz. %	97.90%	97.91%	97.91%	97.78%	97.63%	100.00%	-	-
Div Payout %	100.00%	77.64%	0.00%	66.49%	61.01%	363.23%	-	-
YoY %	28.80%	0.00%	0.00%	8.98%	-83.20%	0.00%	-	-
Horiz. %	27.53%	21.37%	0.00%	18.31%	16.80%	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	809,110	770,990	745,411	739,345	509,114	526,663	518,233	7.70%
YoY %	4.94%	3.43%	0.82%	45.22%	-3.33%	1.63%	-	-
Horiz. %	156.13%	148.77%	143.84%	142.67%	98.24%	101.63%	100.00%	-
NOSH	255,240	255,295	255,277	254,946	254,557	260,724	263,062	-0.50%
YoY %	-0.02%	0.01%	0.13%	0.15%	-2.37%	-0.89%	-	-
Horiz. %	97.03%	97.05%	97.04%	96.91%	96.77%	99.11%	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	15.53%	20.90%	-4.43%	19.30%	35.09%	12.10%	23.27%	-
YoY %	-25.69%	571.78%	-122.95%	-45.00%	190.00%	-48.00%	-	-
Horiz. %	66.74%	89.82%	-19.04%	82.94%	150.80%	52.00%	100.00%	-
ROE	1.58%	2.13%	-0.62%	2.59%	4.10%	0.68%	1.62%	-
YoY %	-25.82%	443.55%	-123.94%	-36.83%	502.94%	-58.02%	-	-
Horiz. %	97.53%	131.48%	-38.27%	159.88%	253.09%	41.98%	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	34.74	32.62	32.51	41.80	23.82	11.63	13.75	16.69%
YoY %	6.50%	0.34%	-22.22%	75.48%	104.82%	-15.42%	-	-
Horiz. %	252.65%	237.24%	236.44%	304.00%	173.24%	84.58%	100.00%	-
EPS	5.00	6.44	-1.80	7.52	8.20	1.38	3.20	7.71%
YoY %	-22.36%	457.78%	-123.94%	-8.29%	494.20%	-56.88%	-	-
Horiz. %	156.25%	201.25%	-56.25%	235.00%	256.25%	43.12%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.00	5.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	3.17	3.02	2.92	2.90	2.00	2.02	1.97	8.24%
YoY %	4.97%	3.42%	0.69%	45.00%	-0.99%	2.54%	-	-
Horiz. %	160.91%	153.30%	148.22%	147.21%	101.52%	102.54%	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	34.74	32.63	32.51	41.75	23.75	11.88	14.17	16.11%
YoY %	6.47%	0.37%	-22.13%	75.79%	99.92%	-16.16%	-	-
Horiz. %	245.17%	230.28%	229.43%	294.64%	167.61%	83.84%	100.00%	-
EPS	5.00	6.44	-1.80	7.51	8.17	1.41	3.30	7.16%
YoY %	-22.36%	457.78%	-123.97%	-8.08%	479.43%	-57.27%	-	-
Horiz. %	151.52%	195.15%	-54.55%	227.58%	247.58%	42.73%	100.00%	-
DPS	5.00	5.00	5.00	4.99	4.99	5.11	0.00	-
YoY %	0.00%	0.00%	0.20%	0.00%	-2.35%	0.00%	-	-
Horiz. %	97.85%	97.85%	97.85%	97.65%	97.65%	100.00%	-	-
NAPS	3.1695	3.0201	2.9199	2.8962	1.9943	2.0631	2.03	7.70%
YoY %	4.95%	3.43%	0.82%	45.22%	-3.33%	1.63%	-	-
Horiz. %	156.13%	148.77%	143.84%	142.67%	98.24%	101.63%	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	4.75	5.00	5.07	6.63	6.42	11.09	11.56	-13.77%
YoY %	-5.00%	-1.38%	-23.53%	3.27%	-42.11%	-4.07%	-	-
Horiz. %	41.09%	43.25%	43.86%	57.35%	55.54%	95.93%	100.00%	-
P/EPS	33.00	25.31	-91.67	36.84	18.67	93.71	49.69	-6.59%
YoY %	30.38%	127.61%	-348.83%	97.32%	-80.08%	88.59%	-	-
Horiz. %	66.41%	50.94%	-184.48%	74.14%	37.57%	188.59%	100.00%	-
EY	3.03	3.95	-1.09	2.71	5.36	1.07	2.01	7.07%
YoY %	-23.29%	462.39%	-140.22%	-49.44%	400.93%	-46.77%	-	-
Horiz. %	150.75%	196.52%	-54.23%	134.83%	266.67%	53.23%	100.00%	-
DY	3.03	3.07	3.03	1.81	3.27	3.88	0.00	-
YoY %	-1.30%	1.32%	67.40%	-44.65%	-15.72%	0.00%	-	-
Horiz. %	78.09%	79.12%	78.09%	46.65%	84.28%	100.00%	-	-
P/NAPS	0.52	0.54	0.57	0.96	0.77	0.64	0.81	-7.11%
YoY %	-3.70%	-5.26%	-40.62%	24.68%	20.31%	-20.99%	-	-
Horiz. %	64.20%	66.67%	70.37%	118.52%	95.06%	79.01%	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	5.15	4.75	4.31	5.26	6.09	10.57	10.91	-11.75%
YoY %	8.42%	10.21%	-18.06%	-13.63%	-42.38%	-3.12%	-	-
Horiz. %	47.20%	43.54%	39.51%	48.21%	55.82%	96.88%	100.00%	-
P/EPS	35.80	24.07	-77.78	29.26	17.69	89.35	46.87	-4.38%
YoY %	48.73%	130.95%	-365.82%	65.40%	-80.20%	90.63%	-	-
Horiz. %	76.38%	51.35%	-165.95%	62.43%	37.74%	190.63%	100.00%	-
EY	2.79	4.15	-1.29	3.42	5.65	1.12	2.13	4.59%
YoY %	-32.77%	421.71%	-137.72%	-39.47%	404.46%	-47.42%	-	-
Horiz. %	130.99%	194.84%	-60.56%	160.56%	265.26%	52.58%	100.00%	-
DY	2.79	3.23	3.57	2.27	3.45	4.07	0.00	-
YoY %	-13.62%	-9.52%	57.27%	-34.20%	-15.23%	0.00%	-	-
Horiz. %	68.55%	79.36%	87.71%	55.77%	84.77%	100.00%	-	-
P/NAPS	0.56	0.51	0.48	0.76	0.73	0.61	0.76	-4.96%
YoY %	9.80%	6.25%	-36.84%	4.11%	19.67%	-19.74%	-	-
Horiz. %	73.68%	67.11%	63.16%	100.00%	96.05%	80.26%	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