[HWANG] YoY TTM Result on 31-Oct-2015 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -3.86%
YoY- -89.48%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 60,734 64,585 232,717 492,633 427,932 386,399 356,319 -25.51%
PBT 42,350 56,346 485,987 96,285 93,769 110,717 92,686 -12.22%
Tax -6,857 -8,554 -22,003 -23,112 -22,343 -26,273 -22,963 -18.22%
NP 35,493 47,792 463,984 73,173 71,426 84,444 69,723 -10.63%
-
NP to SH 35,493 47,792 454,389 55,486 61,856 79,270 66,067 -9.82%
-
Tax Rate 16.19% 15.18% 4.53% 24.00% 23.83% 23.73% 24.78% -
Total Cost 25,241 16,793 -231,267 419,460 356,506 301,955 286,596 -33.27%
-
Net Worth 847,469 836,309 796,061 971,478 937,425 885,286 829,637 0.35%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 7,655 25,537 644,291 12,753 25,531 25,519 19,140 -14.15%
Div Payout % 21.57% 53.43% 141.79% 22.98% 41.28% 32.19% 28.97% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 847,469 836,309 796,061 971,478 937,425 885,286 829,637 0.35%
NOSH 255,261 254,972 255,148 254,981 255,429 255,125 255,273 -0.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 58.44% 74.00% 199.38% 14.85% 16.69% 21.85% 19.57% -
ROE 4.19% 5.71% 57.08% 5.71% 6.60% 8.95% 7.96% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 23.79 25.33 91.21 193.20 167.53 151.45 139.58 -25.51%
EPS 13.90 18.74 178.09 21.76 24.22 31.07 25.88 -9.83%
DPS 3.00 10.00 252.50 5.00 10.00 10.00 7.50 -14.15%
NAPS 3.32 3.28 3.12 3.81 3.67 3.47 3.25 0.35%
Adjusted Per Share Value based on latest NOSH - 254,972
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 23.79 25.30 91.16 192.97 167.63 151.36 139.58 -25.51%
EPS 13.90 18.72 177.99 21.74 24.23 31.05 25.88 -9.83%
DPS 3.00 10.00 252.38 5.00 10.00 10.00 7.50 -14.15%
NAPS 3.3197 3.276 3.1183 3.8055 3.6721 3.4679 3.2499 0.35%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 2.64 2.11 1.93 4.29 2.52 2.21 2.00 -
P/RPS 11.10 8.33 2.12 2.22 1.50 1.46 1.43 40.66%
P/EPS 18.99 11.26 1.08 19.71 10.41 7.11 7.73 16.14%
EY 5.27 8.88 92.27 5.07 9.61 14.06 12.94 -13.89%
DY 1.14 4.74 130.83 1.17 3.97 4.52 3.75 -17.98%
P/NAPS 0.80 0.64 0.62 1.13 0.69 0.64 0.62 4.33%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 24/11/16 25/11/15 26/11/14 27/12/13 13/12/12 08/12/11 13/12/10 -
Price 2.64 2.24 1.95 4.25 2.45 2.33 2.40 -
P/RPS 11.10 8.84 2.14 2.20 1.46 1.54 1.72 36.40%
P/EPS 18.99 11.95 1.09 19.53 10.12 7.50 9.27 12.68%
EY 5.27 8.37 91.33 5.12 9.88 13.34 10.78 -11.23%
DY 1.14 4.46 129.49 1.18 4.08 4.29 3.13 -15.47%
P/NAPS 0.80 0.68 0.63 1.12 0.67 0.67 0.74 1.30%

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