[HWANG] YoY TTM Result on 30-Apr-2009 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 171.85%
YoY- -82.93%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 380,509 392,432 341,551 295,508 372,170 312,857 137,431 18.48%
PBT 103,681 103,191 91,833 18,559 89,740 94,694 34,531 20.09%
Tax -24,187 -23,884 -23,765 -5,279 -24,662 -13,167 -11,780 12.72%
NP 79,494 79,307 68,068 13,280 65,078 81,527 22,751 23.16%
-
NP to SH 72,395 74,932 64,553 10,254 60,070 79,324 21,317 22.57%
-
Tax Rate 23.33% 23.15% 25.88% 28.44% 27.48% 13.90% 34.11% -
Total Cost 301,015 313,125 273,483 282,228 307,092 231,330 114,680 17.43%
-
Net Worth 900,842 846,938 798,283 752,163 751,498 717,114 513,501 9.81%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 25,524 38,279 19,143 12,763 25,496 25,415 19,521 4.56%
Div Payout % 35.26% 51.09% 29.66% 124.48% 42.44% 32.04% 91.58% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 900,842 846,938 798,283 752,163 751,498 717,114 513,501 9.81%
NOSH 255,196 255,102 255,042 254,970 254,745 254,295 256,750 -0.10%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 20.89% 20.21% 19.93% 4.49% 17.49% 26.06% 16.55% -
ROE 8.04% 8.85% 8.09% 1.36% 7.99% 11.06% 4.15% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 149.10 153.83 133.92 115.90 146.10 123.03 53.53 18.59%
EPS 28.37 29.37 25.31 4.02 23.58 31.19 8.30 22.71%
DPS 10.00 15.00 7.50 5.00 10.00 10.00 7.50 4.90%
NAPS 3.53 3.32 3.13 2.95 2.95 2.82 2.00 9.92%
Adjusted Per Share Value based on latest NOSH - 254,970
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 149.05 153.72 133.79 115.76 145.79 122.55 53.83 18.48%
EPS 28.36 29.35 25.29 4.02 23.53 31.07 8.35 22.58%
DPS 10.00 14.99 7.50 5.00 9.99 9.96 7.65 4.56%
NAPS 3.5288 3.3176 3.127 2.9464 2.9438 2.8091 2.0115 9.81%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 2.39 2.46 1.72 1.29 1.84 2.88 1.70 -
P/RPS 1.60 1.60 1.28 1.11 1.26 2.34 3.18 -10.80%
P/EPS 8.42 8.37 6.80 32.08 7.80 9.23 20.48 -13.75%
EY 11.87 11.94 14.72 3.12 12.82 10.83 4.88 15.95%
DY 4.18 6.10 4.36 3.88 5.43 3.47 4.41 -0.88%
P/NAPS 0.68 0.74 0.55 0.44 0.62 1.02 0.85 -3.64%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 07/06/12 08/06/11 18/06/10 27/05/09 10/06/08 04/06/07 15/06/06 -
Price 2.37 2.51 1.60 1.45 1.80 2.62 1.42 -
P/RPS 1.59 1.63 1.19 1.25 1.23 2.13 2.65 -8.15%
P/EPS 8.35 8.55 6.32 36.05 7.63 8.40 17.10 -11.25%
EY 11.97 11.70 15.82 2.77 13.10 11.91 5.85 12.66%
DY 4.22 5.98 4.69 3.45 5.56 3.82 5.28 -3.66%
P/NAPS 0.67 0.76 0.51 0.49 0.61 0.93 0.71 -0.96%

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