[HWANG] YoY TTM Result on 31-Jul-2012 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -7.75%
YoY- -22.89%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 64,782 348,701 473,439 397,958 399,333 346,942 295,798 -22.35%
PBT 58,855 498,157 86,505 98,871 119,651 85,742 45,518 4.37%
Tax -9,143 -26,677 -20,549 -23,380 -28,187 -21,308 -11,154 -3.25%
NP 49,712 471,480 65,956 75,491 91,464 64,434 34,364 6.34%
-
NP to SH 49,712 456,702 51,193 66,785 86,614 60,874 31,290 8.01%
-
Tax Rate 15.53% 5.36% 23.75% 23.65% 23.56% 24.85% 24.50% -
Total Cost 15,070 -122,779 407,483 322,467 307,869 282,508 261,434 -37.83%
-
Net Worth 827,410 784,601 962,191 926,778 870,083 809,110 770,990 1.18%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 25,537 644,291 12,753 25,531 38,275 19,140 12,764 12.24%
Div Payout % 51.37% 141.07% 24.91% 38.23% 44.19% 31.44% 40.79% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 827,410 784,601 962,191 926,778 870,083 809,110 770,990 1.18%
NOSH 255,373 255,570 255,223 255,310 255,156 255,240 255,295 0.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 76.74% 135.21% 13.93% 18.97% 22.90% 18.57% 11.62% -
ROE 6.01% 58.21% 5.32% 7.21% 9.95% 7.52% 4.06% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 25.37 136.44 185.50 155.87 156.51 135.93 115.87 -22.35%
EPS 19.47 178.70 20.06 26.16 33.95 23.85 12.26 8.01%
DPS 10.00 252.50 5.00 10.00 15.00 7.50 5.00 12.24%
NAPS 3.24 3.07 3.77 3.63 3.41 3.17 3.02 1.17%
Adjusted Per Share Value based on latest NOSH - 255,310
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 25.38 136.59 185.46 155.89 156.43 135.90 115.87 -22.35%
EPS 19.47 178.90 20.05 26.16 33.93 23.85 12.26 8.01%
DPS 10.00 252.38 5.00 10.00 14.99 7.50 5.00 12.24%
NAPS 3.2411 3.0735 3.7691 3.6304 3.4083 3.1695 3.0201 1.18%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 2.07 1.95 3.78 2.50 2.49 1.65 1.63 -
P/RPS 8.16 1.43 2.04 1.60 1.59 1.21 1.41 33.97%
P/EPS 10.63 1.09 18.85 9.56 7.34 6.92 13.30 -3.66%
EY 9.40 91.64 5.31 10.46 13.63 14.45 7.52 3.78%
DY 4.83 129.49 1.32 4.00 6.02 4.55 3.07 7.84%
P/NAPS 0.64 0.64 1.00 0.69 0.73 0.52 0.54 2.87%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 18/09/15 25/09/14 30/09/13 26/09/12 27/09/11 29/09/10 28/09/09 -
Price 1.97 1.98 4.12 2.48 2.00 1.79 1.55 -
P/RPS 7.77 1.45 2.22 1.59 1.28 1.32 1.34 34.01%
P/EPS 10.12 1.11 20.54 9.48 5.89 7.51 12.65 -3.64%
EY 9.88 90.25 4.87 10.55 16.97 13.32 7.91 3.77%
DY 5.08 127.53 1.21 4.03 7.50 4.19 3.23 7.83%
P/NAPS 0.61 0.64 1.09 0.68 0.59 0.56 0.51 3.02%

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