[HWANG] YoY TTM Result on 30-Apr-2013 [#3]

Stock

[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD

Announcement Date

12-Jun-2013

Admission Sponsor

Sponsor

Financial Year

31-Jul-2013

Quarter

30-Apr-2013 [#3]

Profit Trend

QoQ- -12.48%

YoY- -32.5%

Quarter Report

HWANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
TTM Result
Revenue	63,993	64,901	470,741	448,358	380,509	392,432	341,551	-24.33%
YoY %	-1.40%	-86.21%	4.99%	17.83%	-3.04%	14.90%	-	-
Horiz. %	18.74%	19.00%	137.82%	131.27%	111.41%	114.90%	100.00%	-
PBT	44,154	58,899	521,156	80,227	103,681	103,191	91,833	-11.47%
YoY %	-25.03%	-88.70%	549.60%	-22.62%	0.47%	12.37%	-	-
Horiz. %	48.08%	64.14%	567.50%	87.36%	112.90%	112.37%	100.00%	-
Tax	-7,593	-8,711	-33,734	-17,649	-24,187	-23,884	-23,765	-17.30%
YoY %	12.83%	74.18%	-91.14%	27.03%	-1.27%	-0.50%	-	-
Horiz. %	31.95%	36.65%	141.95%	74.26%	101.78%	100.50%	100.00%	-
NP	36,561	50,188	487,422	62,578	79,494	79,307	68,068	-9.83%
YoY %	-27.15%	-89.70%	678.90%	-21.28%	0.24%	16.51%	-	-
Horiz. %	53.71%	73.73%	716.08%	91.93%	116.79%	116.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,561	50,230	468,455	48,869	72,395	74,932	64,553	-9.03%
YoY %	-27.21%	-89.28%	858.59%	-32.50%	-3.39%	16.08%	-	-
Horiz. %	56.64%	77.81%	725.69%	75.70%	112.15%	116.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.20%	14.79%	6.47%	22.00%	23.33%	23.15%	25.88%	-
YoY %	16.29%	128.59%	-70.59%	-5.70%	0.78%	-10.55%	-	-
Horiz. %	66.46%	57.15%	25.00%	85.01%	90.15%	89.45%	100.00%	-
Total Cost	27,432	14,713	-16,681	385,780	301,015	313,125	273,483	-31.81%
YoY %	86.45%	188.20%	-104.32%	28.16%	-3.87%	14.50%	-	-
Horiz. %	10.03%	5.38%	-6.10%	141.06%	110.07%	114.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	827,749	817,925	773,137	943,791	900,842	846,938	798,283	0.60%
YoY %	1.20%	5.79%	-18.08%	4.77%	6.36%	6.09%	-	-
Horiz. %	103.69%	102.46%	96.85%	118.23%	112.85%	106.09%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Dividend
Div	25,537	6,389	637,902	25,518	25,524	38,279	19,143	4.91%
YoY %	299.70%	-99.00%	2,399.81%	-0.02%	-33.32%	99.96%	-	-
Horiz. %	133.40%	33.38%	3,332.30%	133.30%	133.33%	199.96%	100.00%	-
Div Payout %	69.85%	12.72%	136.17%	52.22%	35.26%	51.09%	29.66%	-
YoY %	449.14%	-90.66%	160.76%	48.10%	-30.98%	72.25%	-	-
Horiz. %	235.50%	42.89%	459.10%	176.06%	118.88%	172.25%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Equity
Net Worth	827,749	817,925	773,137	943,791	900,842	846,938	798,283	0.60%
YoY %	1.20%	5.79%	-18.08%	4.77%	6.36%	6.09%	-	-
Horiz. %	103.69%	102.46%	96.85%	118.23%	112.85%	106.09%	100.00%	-
NOSH	254,692	254,805	255,160	255,078	255,196	255,102	255,042	-0.02%
YoY %	-0.04%	-0.14%	0.03%	-0.05%	0.04%	0.02%	-	-
Horiz. %	99.86%	99.91%	100.05%	100.01%	100.06%	100.02%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Ratio Analysis
NP Margin	57.13%	77.33%	103.54%	13.96%	20.89%	20.21%	19.93%	-
YoY %	-26.12%	-25.31%	641.69%	-33.17%	3.36%	1.40%	-	-
Horiz. %	286.65%	388.01%	519.52%	70.05%	104.82%	101.40%	100.00%	-
ROE	4.42%	6.14%	60.59%	5.18%	8.04%	8.85%	8.09%	-
YoY %	-28.01%	-89.87%	1,069.69%	-35.57%	-9.15%	9.39%	-	-
Horiz. %	54.64%	75.90%	748.95%	64.03%	99.38%	109.39%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Per Share
RPS	25.13	25.47	184.49	175.77	149.10	153.83	133.92	-24.31%
YoY %	-1.33%	-86.19%	4.96%	17.89%	-3.07%	14.87%	-	-
Horiz. %	18.76%	19.02%	137.76%	131.25%	111.34%	114.87%	100.00%	-
EPS	14.35	19.71	183.59	19.16	28.37	29.37	25.31	-9.01%
YoY %	-27.19%	-89.26%	858.19%	-32.46%	-3.40%	16.04%	-	-
Horiz. %	56.70%	77.87%	725.37%	75.70%	112.09%	116.04%	100.00%	-
DPS	10.00	2.50	250.00	10.00	10.00	15.00	7.50	4.90%
YoY %	300.00%	-99.00%	2,400.00%	0.00%	-33.33%	100.00%	-	-
Horiz. %	133.33%	33.33%	3,333.33%	133.33%	133.33%	200.00%	100.00%	-
NAPS	3.25	3.21	3.03	3.70	3.53	3.32	3.13	0.62%
YoY %	1.25%	5.94%	-18.11%	4.82%	6.33%	6.07%	-	-
Horiz. %	103.83%	102.56%	96.81%	118.21%	112.78%	106.07%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Adjusted Per Share Value based on latest NOSH - 255,078
RPS	25.07	25.42	184.40	175.63	149.05	153.72	133.79	-24.33%
YoY %	-1.38%	-86.21%	4.99%	17.83%	-3.04%	14.90%	-	-
Horiz. %	18.74%	19.00%	137.83%	131.27%	111.41%	114.90%	100.00%	-
EPS	14.32	19.68	183.50	19.14	28.36	29.35	25.29	-9.03%
YoY %	-27.24%	-89.28%	858.73%	-32.51%	-3.37%	16.05%	-	-
Horiz. %	56.62%	77.82%	725.58%	75.68%	112.14%	116.05%	100.00%	-
DPS	10.00	2.50	249.88	10.00	10.00	14.99	7.50	4.90%
YoY %	300.00%	-99.00%	2,398.80%	0.00%	-33.29%	99.87%	-	-
Horiz. %	133.33%	33.33%	3,331.73%	133.33%	133.33%	199.87%	100.00%	-
NAPS	3.2425	3.204	3.0285	3.697	3.5288	3.3176	3.127	0.60%
YoY %	1.20%	5.79%	-18.08%	4.77%	6.37%	6.10%	-	-
Horiz. %	103.69%	102.46%	96.85%	118.23%	112.85%	106.10%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/16	30/04/15	30/04/14	30/04/13	30/04/12	29/04/11	30/04/10	-
Price	2.19	1.94	1.85	4.29	2.39	2.46	1.72	-
P/RPS	8.72	7.62	1.00	2.44	1.60	1.60	1.28	37.64%
YoY %	14.44%	662.00%	-59.02%	52.50%	0.00%	25.00%	-	-
Horiz. %	681.25%	595.31%	78.12%	190.62%	125.00%	125.00%	100.00%	-
P/EPS	15.26	9.84	1.01	22.39	8.42	8.37	6.80	14.40%
YoY %	55.08%	874.26%	-95.49%	165.91%	0.60%	23.09%	-	-
Horiz. %	224.41%	144.71%	14.85%	329.26%	123.82%	123.09%	100.00%	-
EY	6.55	10.16	99.24	4.47	11.87	11.94	14.72	-12.61%
YoY %	-35.53%	-89.76%	2,120.13%	-62.34%	-0.59%	-18.89%	-	-
Horiz. %	44.50%	69.02%	674.18%	30.37%	80.64%	81.11%	100.00%	-
DY	4.57	1.29	135.14	2.33	4.18	6.10	4.36	0.78%
YoY %	254.26%	-99.05%	5,700.00%	-44.26%	-31.48%	39.91%	-	-
Horiz. %	104.82%	29.59%	3,099.54%	53.44%	95.87%	139.91%	100.00%	-
P/NAPS	0.67	0.60	0.61	1.16	0.68	0.74	0.55	3.34%
YoY %	11.67%	-1.64%	-47.41%	70.59%	-8.11%	34.55%	-	-
Horiz. %	121.82%	109.09%	110.91%	210.91%	123.64%	134.55%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Price Multiplier on Announcement Date
Date	23/06/16	24/06/15	26/06/14	12/06/13	07/06/12	08/06/11	18/06/10	-
Price	2.60	2.00	1.84	4.48	2.37	2.51	1.60	-
P/RPS	10.35	7.85	1.00	2.55	1.59	1.63	1.19	43.35%
YoY %	31.85%	685.00%	-60.78%	60.38%	-2.45%	36.97%	-	-
Horiz. %	869.75%	659.66%	84.03%	214.29%	133.61%	136.97%	100.00%	-
P/EPS	18.11	10.15	1.00	23.38	8.35	8.55	6.32	19.16%
YoY %	78.42%	915.00%	-95.72%	180.00%	-2.34%	35.28%	-	-
Horiz. %	286.55%	160.60%	15.82%	369.94%	132.12%	135.28%	100.00%	-
EY	5.52	9.86	99.78	4.28	11.97	11.70	15.82	-16.08%
YoY %	-44.02%	-90.12%	2,231.31%	-64.24%	2.31%	-26.04%	-	-
Horiz. %	34.89%	62.33%	630.72%	27.05%	75.66%	73.96%	100.00%	-
DY	3.85	1.25	135.87	2.23	4.22	5.98	4.69	-3.23%
YoY %	208.00%	-99.08%	5,992.83%	-47.16%	-29.43%	27.51%	-	-
Horiz. %	82.09%	26.65%	2,897.01%	47.55%	89.98%	127.51%	100.00%	-
P/NAPS	0.80	0.62	0.61	1.21	0.67	0.76	0.51	7.78%
YoY %	29.03%	1.64%	-49.59%	80.60%	-11.84%	49.02%	-	-
Horiz. %	156.86%	121.57%	119.61%	237.25%	131.37%	149.02%	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