[HWANG] YoY Quarter Result on 31-Jul-2016 [#4]

Stock

[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD

Announcement Date

22-Sep-2016

Admission Sponsor

Sponsor

Financial Year

31-Jul-2016

Quarter

31-Jul-2016 [#4]

Profit Trend

QoQ- -15.38%

YoY- -17.31%

Quarter Report

HWANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Quarter Result
Revenue	14,189	14,797	15,951	16,070	138,110	113,029	95,580	-27.21%
YoY %	-4.11%	-7.23%	-0.74%	-88.36%	22.19%	18.26%	-	-
Horiz. %	14.85%	15.48%	16.69%	16.81%	144.50%	118.26%	100.00%	-
PBT	11,697	8,642	10,844	10,888	33,887	27,609	32,419	-15.61%
YoY %	35.35%	-20.31%	-0.40%	-67.87%	22.74%	-14.84%	-	-
Horiz. %	36.08%	26.66%	33.45%	33.59%	104.53%	85.16%	100.00%	-
Tax	-1,792	-1,293	-1,957	-1,525	-8,582	-5,682	-6,489	-19.28%
YoY %	-38.59%	33.93%	-28.33%	82.23%	-51.04%	12.44%	-	-
Horiz. %	27.62%	19.93%	30.16%	23.50%	132.25%	87.56%	100.00%	-
NP	9,905	7,349	8,887	9,363	25,305	21,927	25,930	-14.80%
YoY %	34.78%	-17.31%	-5.08%	-63.00%	15.41%	-15.44%	-	-
Horiz. %	38.20%	28.34%	34.27%	36.11%	97.59%	84.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,905	7,349	8,887	9,405	21,158	18,834	24,444	-13.96%
YoY %	34.78%	-17.31%	-5.51%	-55.55%	12.34%	-22.95%	-	-
Horiz. %	40.52%	30.06%	36.36%	38.48%	86.56%	77.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.32%	14.96%	18.05%	14.01%	25.33%	20.58%	20.02%	-
YoY %	2.41%	-17.12%	28.84%	-44.69%	23.08%	2.80%	-	-
Horiz. %	76.52%	74.73%	90.16%	69.98%	126.52%	102.80%	100.00%	-
Total Cost	4,284	7,448	7,064	6,707	112,805	91,102	69,650	-37.14%
YoY %	-42.48%	5.44%	5.32%	-94.05%	23.82%	30.80%	-	-
Horiz. %	6.15%	10.69%	10.14%	9.63%	161.96%	130.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	867,963	836,969	827,410	784,601	962,191	926,778	870,083	-0.04%
YoY %	3.70%	1.16%	5.46%	-18.46%	3.82%	6.52%	-	-
Horiz. %	99.76%	96.19%	95.10%	90.18%	110.59%	106.52%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Dividend
Div	-	7,655	25,537	6,389	-	12,765	12,757	-
YoY %	-	-70.02%	299.70%	0.00%	-	0.06%	-	-
Horiz. %	-	60.01%	200.18%	50.08%	-	100.06%	100.00%	-
Div Payout %	-	104.17%	287.36%	67.93%	-	67.78%	52.19%	-
YoY %	-	-63.75%	323.02%	0.00%	-	29.87%	-	-
Horiz. %	-	199.60%	550.60%	130.16%	-	129.87%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Equity
Net Worth	867,963	836,969	827,410	784,601	962,191	926,778	870,083	-0.04%
YoY %	3.70%	1.16%	5.46%	-18.46%	3.82%	6.52%	-	-
Horiz. %	99.76%	96.19%	95.10%	90.18%	110.59%	106.52%	100.00%	-
NOSH	255,283	255,173	255,373	255,570	255,223	255,310	255,156	0.00%
YoY %	0.04%	-0.08%	-0.08%	0.14%	-0.03%	0.06%	-	-
Horiz. %	100.05%	100.01%	100.09%	100.16%	100.03%	100.06%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Ratio Analysis
NP Margin	69.81%	49.67%	55.71%	58.26%	18.32%	19.40%	27.13%	-
YoY %	40.55%	-10.84%	-4.38%	218.01%	-5.57%	-28.49%	-	-
Horiz. %	257.32%	183.08%	205.34%	214.74%	67.53%	71.51%	100.00%	-
ROE	1.14%	0.88%	1.07%	1.20%	2.20%	2.03%	2.81%	-
YoY %	29.55%	-17.76%	-10.83%	-45.45%	8.37%	-27.76%	-	-
Horiz. %	40.57%	31.32%	38.08%	42.70%	78.29%	72.24%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Per Share
RPS	5.56	5.80	6.25	6.29	54.11	44.27	37.46	-27.21%
YoY %	-4.14%	-7.20%	-0.64%	-88.38%	22.23%	18.18%	-	-
Horiz. %	14.84%	15.48%	16.68%	16.79%	144.45%	118.18%	100.00%	-
EPS	3.88	2.88	3.48	3.68	8.29	7.38	9.58	-13.97%
YoY %	34.72%	-17.24%	-5.43%	-55.61%	12.33%	-22.96%	-	-
Horiz. %	40.50%	30.06%	36.33%	38.41%	86.53%	77.04%	100.00%	-
DPS	0.00	3.00	10.00	2.50	0.00	5.00	5.00	-
YoY %	0.00%	-70.00%	300.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	60.00%	200.00%	50.00%	0.00%	100.00%	100.00%	-
NAPS	3.40	3.28	3.24	3.07	3.77	3.63	3.41	-0.04%
YoY %	3.66%	1.23%	5.54%	-18.57%	3.86%	6.45%	-	-
Horiz. %	99.71%	96.19%	95.01%	90.03%	110.56%	106.45%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Adjusted Per Share Value based on latest NOSH - 255,173
RPS	5.56	5.80	6.25	6.29	54.10	44.28	37.44	-27.20%
YoY %	-4.14%	-7.20%	-0.64%	-88.37%	22.18%	18.27%	-	-
Horiz. %	14.85%	15.49%	16.69%	16.80%	144.50%	118.27%	100.00%	-
EPS	3.88	2.88	3.48	3.68	8.29	7.38	9.58	-13.97%
YoY %	34.72%	-17.24%	-5.43%	-55.61%	12.33%	-22.96%	-	-
Horiz. %	40.50%	30.06%	36.33%	38.41%	86.53%	77.04%	100.00%	-
DPS	0.00	3.00	10.00	2.50	0.00	5.00	5.00	-
YoY %	0.00%	-70.00%	300.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	60.00%	200.00%	50.00%	0.00%	100.00%	100.00%	-
NAPS	3.40	3.2786	3.2411	3.0735	3.7691	3.6304	3.4083	-0.04%
YoY %	3.70%	1.16%	5.45%	-18.46%	3.82%	6.52%	-	-
Horiz. %	99.76%	96.19%	95.09%	90.18%	110.59%	106.52%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	-
Price	2.61	2.55	2.07	1.95	3.78	2.50	2.49	-
P/RPS	46.96	43.97	33.14	31.01	6.99	5.65	6.65	38.46%
YoY %	6.80%	32.68%	6.87%	343.63%	23.72%	-15.04%	-	-
Horiz. %	706.17%	661.20%	498.35%	466.32%	105.11%	84.96%	100.00%	-
P/EPS	67.27	88.54	59.48	52.99	45.60	33.89	25.99	17.15%
YoY %	-24.02%	48.86%	12.25%	16.21%	34.55%	30.40%	-	-
Horiz. %	258.83%	340.67%	228.86%	203.89%	175.45%	130.40%	100.00%	-
EY	1.49	1.13	1.68	1.89	2.19	2.95	3.85	-14.62%
YoY %	31.86%	-32.74%	-11.11%	-13.70%	-25.76%	-23.38%	-	-
Horiz. %	38.70%	29.35%	43.64%	49.09%	56.88%	76.62%	100.00%	-
DY	0.00	1.18	4.83	1.28	0.00	2.00	2.01	-
YoY %	0.00%	-75.57%	277.34%	0.00%	0.00%	-0.50%	-	-
Horiz. %	0.00%	58.71%	240.30%	63.68%	0.00%	99.50%	100.00%	-
P/NAPS	0.77	0.78	0.64	0.64	1.00	0.69	0.73	0.89%
YoY %	-1.28%	21.88%	0.00%	-36.00%	44.93%	-5.48%	-	-
Horiz. %	105.48%	106.85%	87.67%	87.67%	136.99%	94.52%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Announcement Date
Date	11/09/17	22/09/16	18/09/15	25/09/14	30/09/13	26/09/12	27/09/11	-
Price	2.61	2.64	1.97	1.98	4.12	2.48	2.00	-
P/RPS	46.96	45.53	31.54	31.49	7.61	5.60	5.34	43.62%
YoY %	3.14%	44.36%	0.16%	313.80%	35.89%	4.87%	-	-
Horiz. %	879.40%	852.62%	590.64%	589.70%	142.51%	104.87%	100.00%	-
P/EPS	67.27	91.67	56.61	53.80	49.70	33.62	20.88	21.50%
YoY %	-26.62%	61.93%	5.22%	8.25%	47.83%	61.02%	-	-
Horiz. %	322.17%	439.03%	271.12%	257.66%	238.03%	161.02%	100.00%	-
EY	1.49	1.09	1.77	1.86	2.01	2.97	4.79	-17.67%
YoY %	36.70%	-38.42%	-4.84%	-7.46%	-32.32%	-38.00%	-	-
Horiz. %	31.11%	22.76%	36.95%	38.83%	41.96%	62.00%	100.00%	-
DY	0.00	1.14	5.08	1.26	0.00	2.02	2.50	-
YoY %	0.00%	-77.56%	303.17%	0.00%	0.00%	-19.20%	-	-
Horiz. %	0.00%	45.60%	203.20%	50.40%	0.00%	80.80%	100.00%	-
P/NAPS	0.77	0.80	0.61	0.64	1.09	0.68	0.59	4.53%
YoY %	-3.75%	31.15%	-4.69%	-41.28%	60.29%	15.25%	-	-
Horiz. %	130.51%	135.59%	103.39%	108.47%	184.75%	115.25%	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