Highlights

[HWANG] YoY Quarter Result on 2017-07-31 [#4]

Stock [HWANG]: HWANG-DBS (M) BHD
Announcement Date 11-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jul-2017  [#4]
Profit Trend QoQ -     38.94%    YoY -     34.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 14,189 14,797 15,951 16,070 138,110 113,029 95,580 -27.21%
  YoY % -4.11% -7.23% -0.74% -88.36% 22.19% 18.26% -
  Horiz. % 14.85% 15.48% 16.69% 16.81% 144.50% 118.26% 100.00%
PBT 11,697 8,642 10,844 10,888 33,887 27,609 32,419 -15.61%
  YoY % 35.35% -20.31% -0.40% -67.87% 22.74% -14.84% -
  Horiz. % 36.08% 26.66% 33.45% 33.59% 104.53% 85.16% 100.00%
Tax -1,792 -1,293 -1,957 -1,525 -8,582 -5,682 -6,489 -19.29%
  YoY % -38.59% 33.93% -28.33% 82.23% -51.04% 12.44% -
  Horiz. % 27.62% 19.93% 30.16% 23.50% 132.25% 87.56% 100.00%
NP 9,905 7,349 8,887 9,363 25,305 21,927 25,930 -14.81%
  YoY % 34.78% -17.31% -5.08% -63.00% 15.41% -15.44% -
  Horiz. % 38.20% 28.34% 34.27% 36.11% 97.59% 84.56% 100.00%
NP to SH 9,905 7,349 8,887 9,405 21,158 18,834 24,444 -13.97%
  YoY % 34.78% -17.31% -5.51% -55.55% 12.34% -22.95% -
  Horiz. % 40.52% 30.06% 36.36% 38.48% 86.56% 77.05% 100.00%
Tax Rate 15.32 % 14.96 % 18.05 % 14.01 % 25.33 % 20.58 % 20.02 % -4.36%
  YoY % 2.41% -17.12% 28.84% -44.69% 23.08% 2.80% -
  Horiz. % 76.52% 74.73% 90.16% 69.98% 126.52% 102.80% 100.00%
Total Cost 4,284 7,448 7,064 6,707 112,805 91,102 69,650 -37.15%
  YoY % -42.48% 5.44% 5.32% -94.05% 23.82% 30.80% -
  Horiz. % 6.15% 10.69% 10.14% 9.63% 161.96% 130.80% 100.00%
Net Worth 867,963 836,969 827,410 784,601 962,191 926,778 870,083 -0.04%
  YoY % 3.70% 1.16% 5.46% -18.46% 3.82% 6.52% -
  Horiz. % 99.76% 96.19% 95.10% 90.18% 110.59% 106.52% 100.00%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - 7,655 25,537 6,389 - 12,765 12,757 -
  YoY % 0.00% -70.02% 299.69% 0.00% 0.00% 0.06% -
  Horiz. % 0.00% 60.00% 200.17% 50.08% 0.00% 100.06% 100.00%
Div Payout % - % 104.17 % 287.36 % 67.93 % - % 67.78 % 52.19 % -
  YoY % 0.00% -63.75% 323.02% 0.00% 0.00% 29.87% -
  Horiz. % 0.00% 199.60% 550.60% 130.16% 0.00% 129.87% 100.00%
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 867,963 836,969 827,410 784,601 962,191 926,778 870,083 -0.04%
  YoY % 3.70% 1.16% 5.46% -18.46% 3.82% 6.52% -
  Horiz. % 99.76% 96.19% 95.10% 90.18% 110.59% 106.52% 100.00%
NOSH 255,283 255,173 255,373 255,570 255,223 255,310 255,156 0.01%
  YoY % 0.04% -0.08% -0.08% 0.14% -0.03% 0.06% -
  Horiz. % 100.05% 100.01% 100.09% 100.16% 100.03% 100.06% 100.00%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 69.81 % 49.67 % 55.71 % 58.26 % 18.32 % 19.40 % 27.13 % 17.04%
  YoY % 40.55% -10.84% -4.38% 218.01% -5.57% -28.49% -
  Horiz. % 257.32% 183.08% 205.34% 214.74% 67.53% 71.51% 100.00%
ROE 1.14 % 0.88 % 1.07 % 1.20 % 2.20 % 2.03 % 2.81 % -13.95%
  YoY % 29.55% -17.76% -10.83% -45.45% 8.37% -27.76% -
  Horiz. % 40.57% 31.32% 38.08% 42.70% 78.29% 72.24% 100.00%
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 5.56 5.80 6.25 6.29 54.11 44.27 37.46 -27.21%
  YoY % -4.14% -7.20% -0.64% -88.38% 22.23% 18.18% -
  Horiz. % 14.84% 15.48% 16.68% 16.79% 144.45% 118.18% 100.00%
EPS 3.88 2.88 3.48 3.68 8.29 7.38 9.58 -13.97%
  YoY % 34.72% -17.24% -5.43% -55.61% 12.33% -22.96% -
  Horiz. % 40.50% 30.06% 36.33% 38.41% 86.53% 77.04% 100.00%
DPS 0.00 3.00 10.00 2.50 0.00 5.00 5.00 -
  YoY % 0.00% -70.00% 300.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 200.00% 50.00% 0.00% 100.00% 100.00%
NAPS 3.4000 3.2800 3.2400 3.0700 3.7700 3.6300 3.4100 -0.05%
  YoY % 3.66% 1.23% 5.54% -18.57% 3.86% 6.45% -
  Horiz. % 99.71% 96.19% 95.01% 90.03% 110.56% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 255,283
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 5.56 5.80 6.25 6.29 54.10 44.28 37.44 -27.21%
  YoY % -4.14% -7.20% -0.64% -88.37% 22.18% 18.27% -
  Horiz. % 14.85% 15.49% 16.69% 16.80% 144.50% 118.27% 100.00%
EPS 3.88 2.88 3.48 3.68 8.29 7.38 9.58 -13.97%
  YoY % 34.72% -17.24% -5.43% -55.61% 12.33% -22.96% -
  Horiz. % 40.50% 30.06% 36.33% 38.41% 86.53% 77.04% 100.00%
DPS 0.00 3.00 10.00 2.50 0.00 5.00 5.00 -
  YoY % 0.00% -70.00% 300.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 200.00% 50.00% 0.00% 100.00% 100.00%
NAPS 3.4000 3.2786 3.2411 3.0735 3.7691 3.6304 3.4083 -0.04%
  YoY % 3.70% 1.16% 5.45% -18.46% 3.82% 6.52% -
  Horiz. % 99.76% 96.19% 95.09% 90.18% 110.59% 106.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 2.6100 2.5500 2.0700 1.9500 3.7800 2.5000 2.4900 -
P/RPS 46.96 43.97 33.14 31.01 6.99 5.65 6.65 38.47%
  YoY % 6.80% 32.68% 6.87% 343.63% 23.72% -15.04% -
  Horiz. % 706.17% 661.20% 498.35% 466.32% 105.11% 84.96% 100.00%
P/EPS 67.27 88.54 59.48 52.99 45.60 33.89 25.99 17.16%
  YoY % -24.02% 48.86% 12.25% 16.21% 34.55% 30.40% -
  Horiz. % 258.83% 340.67% 228.86% 203.89% 175.45% 130.40% 100.00%
EY 1.49 1.13 1.68 1.89 2.19 2.95 3.85 -14.62%
  YoY % 31.86% -32.74% -11.11% -13.70% -25.76% -23.38% -
  Horiz. % 38.70% 29.35% 43.64% 49.09% 56.88% 76.62% 100.00%
DY 0.00 1.18 4.83 1.28 0.00 2.00 2.01 -
  YoY % 0.00% -75.57% 277.34% 0.00% 0.00% -0.50% -
  Horiz. % 0.00% 58.71% 240.30% 63.68% 0.00% 99.50% 100.00%
P/NAPS 0.77 0.78 0.64 0.64 1.00 0.69 0.73 0.89%
  YoY % -1.28% 21.87% 0.00% -36.00% 44.93% -5.48% -
  Horiz. % 105.48% 106.85% 87.67% 87.67% 136.99% 94.52% 100.00%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 11/09/17 22/09/16 18/09/15 25/09/14 30/09/13 26/09/12 27/09/11 -
Price 2.6100 2.6400 1.9700 1.9800 4.1200 2.4800 2.0000 -
P/RPS 46.96 45.53 31.54 31.49 7.61 5.60 5.34 43.62%
  YoY % 3.14% 44.36% 0.16% 313.80% 35.89% 4.87% -
  Horiz. % 879.40% 852.62% 590.64% 589.70% 142.51% 104.87% 100.00%
P/EPS 67.27 91.67 56.61 53.80 49.70 33.62 20.88 21.51%
  YoY % -26.62% 61.93% 5.22% 8.25% 47.83% 61.02% -
  Horiz. % 322.17% 439.03% 271.12% 257.66% 238.03% 161.02% 100.00%
EY 1.49 1.09 1.77 1.86 2.01 2.97 4.79 -17.67%
  YoY % 36.70% -38.42% -4.84% -7.46% -32.32% -38.00% -
  Horiz. % 31.11% 22.76% 36.95% 38.83% 41.96% 62.00% 100.00%
DY 0.00 1.14 5.08 1.26 0.00 2.02 2.50 -
  YoY % 0.00% -77.56% 303.17% 0.00% 0.00% -19.20% -
  Horiz. % 0.00% 45.60% 203.20% 50.40% 0.00% 80.80% 100.00%
P/NAPS 0.77 0.80 0.61 0.64 1.09 0.68 0.59 4.53%
  YoY % -3.75% 31.15% -4.69% -41.28% 60.29% 15.25% -
  Horiz. % 130.51% 135.59% 103.39% 108.47% 184.75% 115.25% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

290  456  488  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.63+0.015 
 BORNOIL-WD 0.050.00 
 SCOMI 0.185-0.005 
 TRIVE 0.165+0.005 
 HUAAN 0.205-0.025 
 CIMB 6.31-0.04 
 NETX 0.0550.00 
 MMAG 0.26+0.04 
 TRIVE-WB 0.04-0.005 
 HUBLINE 0.085+0.005 
Partners & Brokers