[HWANG] YoY TTM Result on 31-Jul-2010 [#4]

Stock

[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD

Announcement Date

29-Sep-2010

Admission Sponsor

Sponsor

Financial Year

31-Jul-2010

Quarter

31-Jul-2010 [#4]

Profit Trend

QoQ- -5.7%

YoY- 94.55%

Quarter Report

HWANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
TTM Result
Revenue	473,439	397,958	399,333	346,942	295,798	348,593	358,791	4.72%
YoY %	18.97%	-0.34%	15.10%	17.29%	-15.15%	-2.84%	-	-
Horiz. %	131.95%	110.92%	111.30%	96.70%	82.44%	97.16%	100.00%	-
PBT	86,505	98,871	119,651	85,742	45,518	55,555	111,710	-4.16%
YoY %	-12.51%	-17.37%	39.55%	88.37%	-18.07%	-50.27%	-	-
Horiz. %	77.44%	88.51%	107.11%	76.75%	40.75%	49.73%	100.00%	-
Tax	-20,549	-23,380	-28,187	-21,308	-11,154	-14,718	-30,898	-6.56%
YoY %	12.11%	17.05%	-32.28%	-91.03%	24.22%	52.37%	-	-
Horiz. %	66.51%	75.67%	91.23%	68.96%	36.10%	47.63%	100.00%	-
NP	65,956	75,491	91,464	64,434	34,364	40,837	80,812	-3.32%
YoY %	-12.63%	-17.46%	41.95%	87.50%	-15.85%	-49.47%	-	-
Horiz. %	81.62%	93.42%	113.18%	79.73%	42.52%	50.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,193	66,785	86,614	60,874	31,290	36,303	77,634	-6.69%
YoY %	-23.35%	-22.89%	42.28%	94.55%	-13.81%	-53.24%	-	-
Horiz. %	65.94%	86.03%	111.57%	78.41%	40.30%	46.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.75%	23.65%	23.56%	24.85%	24.50%	26.49%	27.66%	-
YoY %	0.42%	0.38%	-5.19%	1.43%	-7.51%	-4.23%	-	-
Horiz. %	85.86%	85.50%	85.18%	89.84%	88.58%	95.77%	100.00%	-
Total Cost	407,483	322,467	307,869	282,508	261,434	307,756	277,979	6.57%
YoY %	26.36%	4.74%	8.98%	8.06%	-15.05%	10.71%	-	-
Horiz. %	146.59%	116.00%	110.75%	101.63%	94.05%	110.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	962,191	926,778	870,083	809,110	770,990	745,411	739,345	4.48%
YoY %	3.82%	6.52%	7.54%	4.94%	3.43%	0.82%	-	-
Horiz. %	130.14%	125.35%	117.68%	109.44%	104.28%	100.82%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Dividend
Div	12,753	25,531	38,275	19,140	12,764	25,512	25,435	-10.85%
YoY %	-50.05%	-33.30%	99.97%	49.95%	-49.97%	0.30%	-	-
Horiz. %	50.14%	100.38%	150.48%	75.25%	50.18%	100.30%	100.00%	-
Div Payout %	24.91%	38.23%	44.19%	31.44%	40.79%	70.28%	32.76%	-
YoY %	-34.84%	-13.49%	40.55%	-22.92%	-41.96%	114.53%	-	-
Horiz. %	76.04%	116.70%	134.89%	95.97%	124.51%	214.53%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Equity
Net Worth	962,191	926,778	870,083	809,110	770,990	745,411	739,345	4.48%
YoY %	3.82%	6.52%	7.54%	4.94%	3.43%	0.82%	-	-
Horiz. %	130.14%	125.35%	117.68%	109.44%	104.28%	100.82%	100.00%	-
NOSH	255,223	255,310	255,156	255,240	255,295	255,277	254,946	0.01%
YoY %	-0.03%	0.06%	-0.03%	-0.02%	0.01%	0.13%	-	-
Horiz. %	100.11%	100.14%	100.08%	100.12%	100.14%	100.13%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Ratio Analysis
NP Margin	13.93%	18.97%	22.90%	18.57%	11.62%	11.71%	22.52%	-
YoY %	-26.57%	-17.16%	23.32%	59.81%	-0.77%	-48.00%	-	-
Horiz. %	61.86%	84.24%	101.69%	82.46%	51.60%	52.00%	100.00%	-
ROE	5.32%	7.21%	9.95%	7.52%	4.06%	4.87%	10.50%	-
YoY %	-26.21%	-27.54%	32.31%	85.22%	-16.63%	-53.62%	-	-
Horiz. %	50.67%	68.67%	94.76%	71.62%	38.67%	46.38%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Per Share
RPS	185.50	155.87	156.51	135.93	115.87	136.55	140.73	4.70%
YoY %	19.01%	-0.41%	15.14%	17.31%	-15.14%	-2.97%	-	-
Horiz. %	131.81%	110.76%	111.21%	96.59%	82.33%	97.03%	100.00%	-
EPS	20.06	26.16	33.95	23.85	12.26	14.22	30.45	-6.71%
YoY %	-23.32%	-22.95%	42.35%	94.54%	-13.78%	-53.30%	-	-
Horiz. %	65.88%	85.91%	111.49%	78.33%	40.26%	46.70%	100.00%	-
DPS	5.00	10.00	15.00	7.50	5.00	10.00	10.00	-10.90%
YoY %	-50.00%	-33.33%	100.00%	50.00%	-50.00%	0.00%	-	-
Horiz. %	50.00%	100.00%	150.00%	75.00%	50.00%	100.00%	100.00%	-
NAPS	3.77	3.63	3.41	3.17	3.02	2.92	2.90	4.46%
YoY %	3.86%	6.45%	7.57%	4.97%	3.42%	0.69%	-	-
Horiz. %	130.00%	125.17%	117.59%	109.31%	104.14%	100.69%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 255,240
RPS	185.46	155.89	156.43	135.90	115.87	136.55	140.55	4.72%
YoY %	18.97%	-0.35%	15.11%	17.29%	-15.14%	-2.85%	-	-
Horiz. %	131.95%	110.91%	111.30%	96.69%	82.44%	97.15%	100.00%	-
EPS	20.05	26.16	33.93	23.85	12.26	14.22	30.41	-6.70%
YoY %	-23.36%	-22.90%	42.26%	94.54%	-13.78%	-53.24%	-	-
Horiz. %	65.93%	86.02%	111.58%	78.43%	40.32%	46.76%	100.00%	-
DPS	5.00	10.00	14.99	7.50	5.00	9.99	9.96	-10.84%
YoY %	-50.00%	-33.29%	99.87%	50.00%	-49.95%	0.30%	-	-
Horiz. %	50.20%	100.40%	150.50%	75.30%	50.20%	100.30%	100.00%	-
NAPS	3.7691	3.6304	3.4083	3.1695	3.0201	2.9199	2.8962	4.48%
YoY %	3.82%	6.52%	7.53%	4.95%	3.43%	0.82%	-	-
Horiz. %	130.14%	125.35%	117.68%	109.44%	104.28%	100.82%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	-
Price	3.78	2.50	2.49	1.65	1.63	1.65	2.77	-
P/RPS	2.04	1.60	1.59	1.21	1.41	1.21	1.97	0.58%
YoY %	27.50%	0.63%	31.40%	-14.18%	16.53%	-38.58%	-	-
Horiz. %	103.55%	81.22%	80.71%	61.42%	71.57%	61.42%	100.00%	-
P/EPS	18.85	9.56	7.34	6.92	13.30	11.60	9.10	12.89%
YoY %	97.18%	30.25%	6.07%	-47.97%	14.66%	27.47%	-	-
Horiz. %	207.14%	105.05%	80.66%	76.04%	146.15%	127.47%	100.00%	-
EY	5.31	10.46	13.63	14.45	7.52	8.62	10.99	-11.40%
YoY %	-49.24%	-23.26%	-5.67%	92.15%	-12.76%	-21.57%	-	-
Horiz. %	48.32%	95.18%	124.02%	131.48%	68.43%	78.43%	100.00%	-
DY	1.32	4.00	6.02	4.55	3.07	6.06	3.61	-15.42%
YoY %	-67.00%	-33.55%	32.31%	48.21%	-49.34%	67.87%	-	-
Horiz. %	36.57%	110.80%	166.76%	126.04%	85.04%	167.87%	100.00%	-
P/NAPS	1.00	0.69	0.73	0.52	0.54	0.57	0.96	0.68%
YoY %	44.93%	-5.48%	40.38%	-3.70%	-5.26%	-40.62%	-	-
Horiz. %	104.17%	71.88%	76.04%	54.17%	56.25%	59.38%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	30/09/13	26/09/12	27/09/11	29/09/10	28/09/09	30/09/08	24/09/07	-
Price	4.12	2.48	2.00	1.79	1.55	1.40	2.20	-
P/RPS	2.22	1.59	1.28	1.32	1.34	1.03	1.56	6.05%
YoY %	39.62%	24.22%	-3.03%	-1.49%	30.10%	-33.97%	-	-
Horiz. %	142.31%	101.92%	82.05%	84.62%	85.90%	66.03%	100.00%	-
P/EPS	20.54	9.48	5.89	7.51	12.65	9.84	7.22	19.01%
YoY %	116.67%	60.95%	-21.57%	-40.63%	28.56%	36.29%	-	-
Horiz. %	284.49%	131.30%	81.58%	104.02%	175.21%	136.29%	100.00%	-
EY	4.87	10.55	16.97	13.32	7.91	10.16	13.84	-15.96%
YoY %	-53.84%	-37.83%	27.40%	68.39%	-22.15%	-26.59%	-	-
Horiz. %	35.19%	76.23%	122.62%	96.24%	57.15%	73.41%	100.00%	-
DY	1.21	4.03	7.50	4.19	3.23	7.14	4.55	-19.79%
YoY %	-69.98%	-46.27%	79.00%	29.72%	-54.76%	56.92%	-	-
Horiz. %	26.59%	88.57%	164.84%	92.09%	70.99%	156.92%	100.00%	-
P/NAPS	1.09	0.68	0.59	0.56	0.51	0.48	0.76	6.18%
YoY %	60.29%	15.25%	5.36%	9.80%	6.25%	-36.84%	-	-
Horiz. %	143.42%	89.47%	77.63%	73.68%	67.11%	63.16%	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