[HWANG] YoY TTM Result on 30-Apr-2008 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
10-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- -29.77%
YoY- -24.27%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 392,432 341,551 295,508 372,170 312,857 137,431 149,676 17.41%
PBT 103,191 91,833 18,559 89,740 94,694 34,531 46,230 14.31%
Tax -23,884 -23,765 -5,279 -24,662 -13,167 -11,780 -14,998 8.05%
NP 79,307 68,068 13,280 65,078 81,527 22,751 31,232 16.79%
-
NP to SH 74,932 64,553 10,254 60,070 79,324 21,317 31,232 15.69%
-
Tax Rate 23.15% 25.88% 28.44% 27.48% 13.90% 34.11% 32.44% -
Total Cost 313,125 273,483 282,228 307,092 231,330 114,680 118,444 17.58%
-
Net Worth 846,938 798,283 752,163 751,498 717,114 513,501 521,550 8.41%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 38,279 19,143 12,763 25,496 25,415 19,521 6,516 34.30%
Div Payout % 51.09% 29.66% 124.48% 42.44% 32.04% 91.58% 20.86% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 846,938 798,283 752,163 751,498 717,114 513,501 521,550 8.41%
NOSH 255,102 255,042 254,970 254,745 254,295 256,750 260,645 -0.35%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 20.21% 19.93% 4.49% 17.49% 26.06% 16.55% 20.87% -
ROE 8.85% 8.09% 1.36% 7.99% 11.06% 4.15% 5.99% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 153.83 133.92 115.90 146.10 123.03 53.53 57.43 17.83%
EPS 29.37 25.31 4.02 23.58 31.19 8.30 11.98 16.11%
DPS 15.00 7.50 5.00 10.00 10.00 7.50 2.50 34.78%
NAPS 3.32 3.13 2.95 2.95 2.82 2.00 2.001 8.80%
Adjusted Per Share Value based on latest NOSH - 254,745
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 153.72 133.79 115.76 145.79 122.55 53.83 58.63 17.41%
EPS 29.35 25.29 4.02 23.53 31.07 8.35 12.23 15.70%
DPS 14.99 7.50 5.00 9.99 9.96 7.65 2.55 34.32%
NAPS 3.3176 3.127 2.9464 2.9438 2.8091 2.0115 2.043 8.41%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 2.46 1.72 1.29 1.84 2.88 1.70 1.38 -
P/RPS 1.60 1.28 1.11 1.26 2.34 3.18 2.40 -6.53%
P/EPS 8.37 6.80 32.08 7.80 9.23 20.48 11.52 -5.18%
EY 11.94 14.72 3.12 12.82 10.83 4.88 8.68 5.45%
DY 6.10 4.36 3.88 5.43 3.47 4.41 1.81 22.43%
P/NAPS 0.74 0.55 0.44 0.62 1.02 0.85 0.69 1.17%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 08/06/11 18/06/10 27/05/09 10/06/08 04/06/07 15/06/06 09/06/05 -
Price 2.51 1.60 1.45 1.80 2.62 1.42 1.25 -
P/RPS 1.63 1.19 1.25 1.23 2.13 2.65 2.18 -4.72%
P/EPS 8.55 6.32 36.05 7.63 8.40 17.10 10.43 -3.25%
EY 11.70 15.82 2.77 13.10 11.91 5.85 9.59 3.36%
DY 5.98 4.69 3.45 5.56 3.82 5.28 2.00 20.01%
P/NAPS 0.76 0.51 0.49 0.61 0.93 0.71 0.62 3.44%

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