[HWANG] YoY TTM Result on 31-Oct-2009 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
09-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 42.57%
YoY- 114.29%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 427,932 386,399 356,319 299,605 347,372 399,372 184,131 15.07%
PBT 93,769 110,717 92,686 63,275 36,309 125,875 47,814 11.86%
Tax -22,343 -26,273 -22,963 -15,204 -11,280 -33,205 -3,116 38.82%
NP 71,426 84,444 69,723 48,071 25,029 92,670 44,698 8.11%
-
NP to SH 61,856 79,270 66,067 44,610 20,818 89,041 43,022 6.23%
-
Tax Rate 23.83% 23.73% 24.78% 24.03% 31.07% 26.38% 6.52% -
Total Cost 356,506 301,955 286,596 251,534 322,343 306,702 139,433 16.91%
-
Net Worth 937,425 885,286 829,637 785,713 743,976 754,963 507,039 10.77%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 25,531 25,519 19,140 12,764 25,512 25,435 19,213 4.84%
Div Payout % 41.28% 32.19% 28.97% 28.61% 122.55% 28.57% 44.66% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 937,425 885,286 829,637 785,713 743,976 754,963 507,039 10.77%
NOSH 255,429 255,125 255,273 255,101 254,786 255,055 253,519 0.12%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 16.69% 21.85% 19.57% 16.04% 7.21% 23.20% 24.28% -
ROE 6.60% 8.95% 7.96% 5.68% 2.80% 11.79% 8.48% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 167.53 151.45 139.58 117.45 136.34 156.58 72.63 14.93%
EPS 24.22 31.07 25.88 17.49 8.17 34.91 16.97 6.10%
DPS 10.00 10.00 7.50 5.00 10.00 10.00 7.58 4.72%
NAPS 3.67 3.47 3.25 3.08 2.92 2.96 2.00 10.63%
Adjusted Per Share Value based on latest NOSH - 255,101
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 167.63 151.36 139.58 117.36 136.07 156.44 72.13 15.07%
EPS 24.23 31.05 25.88 17.47 8.15 34.88 16.85 6.23%
DPS 10.00 10.00 7.50 5.00 9.99 9.96 7.53 4.83%
NAPS 3.6721 3.4679 3.2499 3.0778 2.9143 2.9574 1.9862 10.77%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.52 2.21 2.00 1.61 1.05 2.41 1.74 -
P/RPS 1.50 1.46 1.43 1.37 0.77 1.54 2.40 -7.52%
P/EPS 10.41 7.11 7.73 9.21 12.85 6.90 10.25 0.25%
EY 9.61 14.06 12.94 10.86 7.78 14.49 9.75 -0.24%
DY 3.97 4.52 3.75 3.11 9.52 4.15 4.36 -1.54%
P/NAPS 0.69 0.64 0.62 0.52 0.36 0.81 0.87 -3.78%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 13/12/12 08/12/11 13/12/10 09/12/09 22/12/08 07/12/07 30/11/06 -
Price 2.45 2.33 2.40 1.60 1.07 2.29 2.02 -
P/RPS 1.46 1.54 1.72 1.36 0.78 1.46 2.78 -10.16%
P/EPS 10.12 7.50 9.27 9.15 13.10 6.56 11.90 -2.66%
EY 9.88 13.34 10.78 10.93 7.64 15.24 8.40 2.73%
DY 4.08 4.29 3.13 3.13 9.35 4.37 3.75 1.41%
P/NAPS 0.67 0.67 0.74 0.52 0.37 0.77 1.01 -6.60%

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