[HWANG] YoY Quarter Result on 31-Jul-2012 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 2.82%
YoY- -22.95%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 15,951 16,070 138,110 113,029 95,580 88,679 83,288 -24.06%
PBT 10,844 10,888 33,887 27,609 32,419 15,959 22,050 -11.15%
Tax -1,957 -1,525 -8,582 -5,682 -6,489 -2,186 -4,643 -13.40%
NP 8,887 9,363 25,305 21,927 25,930 13,773 17,407 -10.59%
-
NP to SH 8,887 9,405 21,158 18,834 24,444 12,762 16,441 -9.74%
-
Tax Rate 18.05% 14.01% 25.33% 20.58% 20.02% 13.70% 21.06% -
Total Cost 7,064 6,707 112,805 91,102 69,650 74,906 65,881 -31.06%
-
Net Worth 827,410 784,601 962,191 926,778 870,083 809,110 770,990 1.18%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 25,537 6,389 - 12,765 12,757 12,762 12,764 12.24%
Div Payout % 287.36% 67.93% - 67.78% 52.19% 100.00% 77.64% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 827,410 784,601 962,191 926,778 870,083 809,110 770,990 1.18%
NOSH 255,373 255,570 255,223 255,310 255,156 255,240 255,295 0.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 55.71% 58.26% 18.32% 19.40% 27.13% 15.53% 20.90% -
ROE 1.07% 1.20% 2.20% 2.03% 2.81% 1.58% 2.13% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 6.25 6.29 54.11 44.27 37.46 34.74 32.62 -24.06%
EPS 3.48 3.68 8.29 7.38 9.58 5.00 6.44 -9.74%
DPS 10.00 2.50 0.00 5.00 5.00 5.00 5.00 12.24%
NAPS 3.24 3.07 3.77 3.63 3.41 3.17 3.02 1.17%
Adjusted Per Share Value based on latest NOSH - 255,310
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 6.25 6.29 54.10 44.28 37.44 34.74 32.63 -24.06%
EPS 3.48 3.68 8.29 7.38 9.58 5.00 6.44 -9.74%
DPS 10.00 2.50 0.00 5.00 5.00 5.00 5.00 12.24%
NAPS 3.2411 3.0735 3.7691 3.6304 3.4083 3.1695 3.0201 1.18%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 2.07 1.95 3.78 2.50 2.49 1.65 1.63 -
P/RPS 33.14 31.01 6.99 5.65 6.65 4.75 5.00 37.03%
P/EPS 59.48 52.99 45.60 33.89 25.99 33.00 25.31 15.29%
EY 1.68 1.89 2.19 2.95 3.85 3.03 3.95 -13.27%
DY 4.83 1.28 0.00 2.00 2.01 3.03 3.07 7.84%
P/NAPS 0.64 0.64 1.00 0.69 0.73 0.52 0.54 2.87%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 18/09/15 25/09/14 30/09/13 26/09/12 27/09/11 29/09/10 28/09/09 -
Price 1.97 1.98 4.12 2.48 2.00 1.79 1.55 -
P/RPS 31.54 31.49 7.61 5.60 5.34 5.15 4.75 37.07%
P/EPS 56.61 53.80 49.70 33.62 20.88 35.80 24.07 15.31%
EY 1.77 1.86 2.01 2.97 4.79 2.79 4.15 -13.23%
DY 5.08 1.26 0.00 2.02 2.50 2.79 3.23 7.83%
P/NAPS 0.61 0.64 1.09 0.68 0.59 0.56 0.51 3.02%

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