[HWANG] YoY TTM Result on 31-Jan-2015 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -5.77%
YoY- 362.03%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 58,650 64,280 137,764 493,179 447,289 368,331 379,550 -26.72%
PBT 41,316 45,291 444,016 142,095 89,455 101,198 100,970 -13.82%
Tax -6,522 -8,242 -11,726 -31,756 -20,307 -24,065 -24,355 -19.69%
NP 34,794 37,049 432,290 110,339 69,148 77,133 76,615 -12.31%
-
NP to SH 34,794 37,049 428,187 92,676 55,836 71,577 72,403 -11.48%
-
Tax Rate 15.79% 18.20% 2.64% 22.35% 22.70% 23.78% 24.12% -
Total Cost 23,856 27,231 -294,526 382,840 378,141 291,198 302,935 -34.50%
-
Net Worth 849,679 822,625 809,359 1,023,405 938,647 893,643 842,299 0.14%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 7,655 25,537 644,291 - 25,518 25,524 25,524 -18.17%
Div Payout % 22.00% 68.93% 150.47% - 45.70% 35.66% 35.25% -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 849,679 822,625 809,359 1,023,405 938,647 893,643 842,299 0.14%
NOSH 255,159 255,473 255,318 255,213 255,067 255,326 255,242 -0.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 59.32% 57.64% 313.79% 22.37% 15.46% 20.94% 20.19% -
ROE 4.09% 4.50% 52.90% 9.06% 5.95% 8.01% 8.60% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 22.99 25.16 53.96 193.24 175.36 144.26 148.70 -26.71%
EPS 13.64 14.50 167.71 36.31 21.89 28.03 28.37 -11.48%
DPS 3.00 10.00 252.50 0.00 10.00 10.00 10.00 -18.16%
NAPS 3.33 3.22 3.17 4.01 3.68 3.50 3.30 0.15%
Adjusted Per Share Value based on latest NOSH - 255,318
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 22.97 25.18 53.97 193.19 175.21 144.28 148.68 -26.72%
EPS 13.63 14.51 167.73 36.30 21.87 28.04 28.36 -11.48%
DPS 3.00 10.00 252.38 0.00 10.00 10.00 10.00 -18.16%
NAPS 3.3284 3.2224 3.1704 4.0089 3.6769 3.5006 3.2995 0.14%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 2.61 2.18 1.93 3.83 3.72 2.30 2.60 -
P/RPS 11.35 8.66 3.58 1.98 2.12 1.59 1.75 36.52%
P/EPS 19.14 15.03 1.15 10.55 16.99 8.20 9.17 13.03%
EY 5.22 6.65 86.89 9.48 5.88 12.19 10.91 -11.55%
DY 1.15 4.59 130.83 0.00 2.69 4.35 3.85 -18.22%
P/NAPS 0.78 0.68 0.61 0.96 1.01 0.66 0.79 -0.21%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 21/03/17 22/03/16 26/03/15 31/03/14 27/03/13 28/03/12 28/03/11 -
Price 2.61 2.51 1.93 4.00 4.21 2.39 2.25 -
P/RPS 11.35 9.98 3.58 2.07 2.40 1.66 1.51 39.91%
P/EPS 19.14 17.31 1.15 11.02 19.23 8.53 7.93 15.80%
EY 5.22 5.78 86.89 9.08 5.20 11.73 12.61 -13.65%
DY 1.15 3.98 130.83 0.00 2.38 4.18 4.44 -20.14%
P/NAPS 0.78 0.78 0.61 1.00 1.14 0.68 0.68 2.31%

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