[HWANG] YoY TTM Result on 31-Jan-2008 [#2]

Stock

[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD

Announcement Date

24-Mar-2008

Admission Sponsor

Sponsor

Financial Year

31-Jul-2008

Quarter

31-Jan-2008 [#2]

Profit Trend

QoQ- -3.93%

YoY- 43.67%

Quarter Report

HWANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
TTM Result
Revenue	379,550	328,879	313,317	401,213	244,282	121,036	180,316	13.20%
YoY %	15.41%	4.97%	-21.91%	64.24%	101.83%	-32.88%	-	-
Horiz. %	210.49%	182.39%	173.76%	222.51%	135.47%	67.12%	100.00%	-
PBT	100,970	87,718	12,378	120,503	71,172	24,244	52,835	11.39%
YoY %	15.11%	608.66%	-89.73%	69.31%	193.57%	-54.11%	-	-
Horiz. %	191.10%	166.02%	23.43%	228.07%	134.71%	45.89%	100.00%	-
Tax	-24,355	-21,743	-5,108	-31,319	-8,734	-8,460	-17,921	5.24%
YoY %	-12.01%	-325.67%	83.69%	-258.59%	-3.24%	52.79%	-	-
Horiz. %	135.90%	121.33%	28.50%	174.76%	48.74%	47.21%	100.00%	-
NP	76,615	65,975	7,270	89,184	62,438	15,784	34,914	13.98%
YoY %	16.13%	807.50%	-91.85%	42.84%	295.58%	-54.79%	-	-
Horiz. %	219.44%	188.96%	20.82%	255.44%	178.83%	45.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,403	62,560	3,772	85,539	59,539	14,793	34,914	12.91%
YoY %	15.73%	1,558.54%	-95.59%	43.67%	302.48%	-57.63%	-	-
Horiz. %	207.38%	179.18%	10.80%	245.00%	170.53%	42.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.12%	24.79%	41.27%	25.99%	12.27%	34.90%	33.92%	-
YoY %	-2.70%	-39.93%	58.79%	111.82%	-64.84%	2.89%	-	-
Horiz. %	71.11%	73.08%	121.67%	76.62%	36.17%	102.89%	100.00%	-
Total Cost	302,935	262,904	306,047	312,029	181,844	105,252	145,402	13.00%
YoY %	15.23%	-14.10%	-1.92%	71.59%	72.77%	-27.61%	-	-
Horiz. %	208.34%	180.81%	210.48%	214.60%	125.06%	72.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	842,299	793,521	746,023	754,728	690,226	518,823	518,566	8.41%
YoY %	6.15%	6.37%	-1.15%	9.35%	33.04%	0.05%	-	-
Horiz. %	162.43%	153.02%	143.86%	145.54%	133.10%	100.05%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Dividend
Div	25,524	19,143	12,763	25,496	25,415	26,037	6,594	25.29%
YoY %	33.33%	49.99%	-49.94%	0.32%	-2.39%	294.86%	-	-
Horiz. %	387.08%	290.31%	193.55%	386.65%	385.43%	394.86%	100.00%	-
Div Payout %	35.25%	30.60%	338.39%	29.81%	42.69%	176.01%	18.89%	-
YoY %	15.20%	-90.96%	1,035.16%	-30.17%	-75.75%	831.76%	-	-
Horiz. %	186.61%	161.99%	1,791.37%	157.81%	225.99%	931.76%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Equity
Net Worth	842,299	793,521	746,023	754,728	690,226	518,823	518,566	8.41%
YoY %	6.15%	6.37%	-1.15%	9.35%	33.04%	0.05%	-	-
Horiz. %	162.43%	153.02%	143.86%	145.54%	133.10%	100.05%	100.00%	-
NOSH	255,242	255,151	258,139	254,976	253,759	259,411	261,902	-0.42%
YoY %	0.04%	-1.16%	1.24%	0.48%	-2.18%	-0.95%	-	-
Horiz. %	97.46%	97.42%	98.56%	97.36%	96.89%	99.05%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Ratio Analysis
NP Margin	20.19%	20.06%	2.32%	22.23%	25.56%	13.04%	19.36%	-
YoY %	0.65%	764.66%	-89.56%	-13.03%	96.01%	-32.64%	-	-
Horiz. %	104.29%	103.62%	11.98%	114.82%	132.02%	67.36%	100.00%	-
ROE	8.60%	7.88%	0.51%	11.33%	8.63%	2.85%	6.73%	-
YoY %	9.14%	1,445.10%	-95.50%	31.29%	202.81%	-57.65%	-	-
Horiz. %	127.79%	117.09%	7.58%	168.35%	128.23%	42.35%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Per Share
RPS	148.70	128.90	121.38	157.35	96.27	46.66	68.85	13.68%
YoY %	15.36%	6.20%	-22.86%	63.45%	106.32%	-32.23%	-	-
Horiz. %	215.98%	187.22%	176.30%	228.54%	139.83%	67.77%	100.00%	-
EPS	28.37	24.52	1.46	33.55	23.46	5.70	13.33	13.40%
YoY %	15.70%	1,579.45%	-95.65%	43.01%	311.58%	-57.24%	-	-
Horiz. %	212.83%	183.95%	10.95%	251.69%	175.99%	42.76%	100.00%	-
DPS	10.00	7.50	5.00	10.00	10.00	10.00	2.50	25.97%
YoY %	33.33%	50.00%	-50.00%	0.00%	0.00%	300.00%	-	-
Horiz. %	400.00%	300.00%	200.00%	400.00%	400.00%	400.00%	100.00%	-
NAPS	3.30	3.11	2.89	2.96	2.72	2.00	1.98	8.88%
YoY %	6.11%	7.61%	-2.36%	8.82%	36.00%	1.01%	-	-
Horiz. %	166.67%	157.07%	145.96%	149.49%	137.37%	101.01%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Adjusted Per Share Value based on latest NOSH - 254,976
RPS	148.68	128.83	122.73	157.16	95.69	47.41	70.63	13.20%
YoY %	15.41%	4.97%	-21.91%	64.24%	101.84%	-32.88%	-	-
Horiz. %	210.51%	182.40%	173.76%	222.51%	135.48%	67.12%	100.00%	-
EPS	28.36	24.51	1.48	33.51	23.32	5.79	13.68	12.91%
YoY %	15.71%	1,556.08%	-95.58%	43.70%	302.76%	-57.68%	-	-
Horiz. %	207.31%	179.17%	10.82%	244.96%	170.47%	42.32%	100.00%	-
DPS	10.00	7.50	5.00	9.99	9.96	10.20	2.58	25.31%
YoY %	33.33%	50.00%	-49.95%	0.30%	-2.35%	295.35%	-	-
Horiz. %	387.60%	290.70%	193.80%	387.21%	386.05%	395.35%	100.00%	-
NAPS	3.2995	3.1084	2.9223	2.9564	2.7038	2.0323	2.0313	8.41%
YoY %	6.15%	6.37%	-1.15%	9.34%	33.04%	0.05%	-	-
Horiz. %	162.43%	153.03%	143.86%	145.54%	133.11%	100.05%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/11	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	-
Price	2.60	1.75	1.12	2.02	2.34	1.32	1.55	-
P/RPS	1.75	1.36	0.92	1.28	2.43	2.83	2.25	-4.10%
YoY %	28.68%	47.83%	-28.12%	-47.33%	-14.13%	25.78%	-	-
Horiz. %	77.78%	60.44%	40.89%	56.89%	108.00%	125.78%	100.00%	-
P/EPS	9.17	7.14	76.65	6.02	9.97	23.15	11.63	-3.88%
YoY %	28.43%	-90.68%	1,173.26%	-39.62%	-56.93%	99.05%	-	-
Horiz. %	78.85%	61.39%	659.07%	51.76%	85.73%	199.05%	100.00%	-
EY	10.91	14.01	1.30	16.61	10.03	4.32	8.60	4.04%
YoY %	-22.13%	977.69%	-92.17%	65.60%	132.18%	-49.77%	-	-
Horiz. %	126.86%	162.91%	15.12%	193.14%	116.63%	50.23%	100.00%	-
DY	3.85	4.29	4.46	4.95	4.27	7.58	1.61	15.63%
YoY %	-10.26%	-3.81%	-9.90%	15.93%	-43.67%	370.81%	-	-
Horiz. %	239.13%	266.46%	277.02%	307.45%	265.22%	470.81%	100.00%	-
P/NAPS	0.79	0.56	0.39	0.68	0.86	0.66	0.78	0.21%
YoY %	41.07%	43.59%	-42.65%	-20.93%	30.30%	-15.38%	-	-
Horiz. %	101.28%	71.79%	50.00%	87.18%	110.26%	84.62%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Price Multiplier on Announcement Date
Date	28/03/11	30/03/10	31/03/09	24/03/08	04/04/07	08/03/06	28/03/05	-
Price	2.25	1.75	1.06	1.75	2.69	1.45	1.45	-
P/RPS	1.51	1.36	0.87	1.11	2.79	3.11	2.11	-5.42%
YoY %	11.03%	56.32%	-21.62%	-60.22%	-10.29%	47.39%	-	-
Horiz. %	71.56%	64.45%	41.23%	52.61%	132.23%	147.39%	100.00%	-
P/EPS	7.93	7.14	72.54	5.22	11.46	25.43	10.88	-5.13%
YoY %	11.06%	-90.16%	1,289.66%	-54.45%	-54.94%	133.73%	-	-
Horiz. %	72.89%	65.62%	666.73%	47.98%	105.33%	233.73%	100.00%	-
EY	12.61	14.01	1.38	19.17	8.72	3.93	9.19	5.41%
YoY %	-9.99%	915.22%	-92.80%	119.84%	121.88%	-57.24%	-	-
Horiz. %	137.21%	152.45%	15.02%	208.60%	94.89%	42.76%	100.00%	-
DY	4.44	4.29	4.72	5.71	3.72	6.90	1.72	17.11%
YoY %	3.50%	-9.11%	-17.34%	53.49%	-46.09%	301.16%	-	-
Horiz. %	258.14%	249.42%	274.42%	331.98%	216.28%	401.16%	100.00%	-
P/NAPS	0.68	0.56	0.37	0.59	0.99	0.73	0.73	-1.17%
YoY %	21.43%	51.35%	-37.29%	-40.40%	35.62%	0.00%	-	-
Horiz. %	93.15%	76.71%	50.68%	80.82%	135.62%	100.00%	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