[HWANG] QoQ Annualized Quarter Result on 30-Apr-2010 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
18-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- -3.22%
YoY- 224.01%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 411,948 385,464 346,942 344,350 346,732 347,956 295,798 24.63%
PBT 125,706 120,292 85,742 93,044 95,250 92,516 45,518 96.47%
Tax -31,440 -30,032 -21,308 -25,496 -25,346 -23,412 -11,154 99.16%
NP 94,266 90,260 64,434 67,548 69,904 69,104 34,364 95.60%
-
NP to SH 89,340 85,976 60,874 64,149 66,282 65,204 31,290 100.87%
-
Tax Rate 25.01% 24.97% 24.85% 27.40% 26.61% 25.31% 24.50% -
Total Cost 317,682 295,204 282,508 276,802 276,828 278,852 261,434 13.83%
-
Net Worth 841,867 829,637 808,761 798,465 793,445 785,713 770,765 6.04%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 25,511 - 19,134 8,503 12,756 - 12,761 58.49%
Div Payout % 28.56% - 31.43% 13.26% 19.25% - 40.78% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 841,867 829,637 808,761 798,465 793,445 785,713 770,765 6.04%
NOSH 255,111 255,273 255,129 255,100 255,127 255,101 255,220 -0.02%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 22.88% 23.42% 18.57% 19.62% 20.16% 19.86% 11.62% -
ROE 10.61% 10.36% 7.53% 8.03% 8.35% 8.30% 4.06% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 161.48 151.00 135.99 134.99 135.91 136.40 115.90 24.66%
EPS 35.02 33.68 23.86 25.15 25.98 25.56 12.26 100.93%
DPS 10.00 0.00 7.50 3.33 5.00 0.00 5.00 58.53%
NAPS 3.30 3.25 3.17 3.13 3.11 3.08 3.02 6.07%
Adjusted Per Share Value based on latest NOSH - 255,042
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 161.37 150.99 135.90 134.89 135.82 136.30 115.87 24.63%
EPS 35.00 33.68 23.85 25.13 25.96 25.54 12.26 100.85%
DPS 9.99 0.00 7.50 3.33 5.00 0.00 5.00 58.43%
NAPS 3.2978 3.2499 3.1681 3.1278 3.1081 3.0778 3.0193 6.04%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 2.60 2.00 1.65 1.72 1.75 1.61 1.63 -
P/RPS 1.61 1.32 1.21 1.27 1.29 1.18 1.41 9.21%
P/EPS 7.42 5.94 6.92 6.84 6.74 6.30 13.30 -32.15%
EY 13.47 16.84 14.46 14.62 14.85 15.88 7.52 47.33%
DY 3.85 0.00 4.55 1.94 2.86 0.00 3.07 16.24%
P/NAPS 0.79 0.62 0.52 0.55 0.56 0.52 0.54 28.78%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 28/03/11 13/12/10 29/09/10 18/06/10 30/03/10 09/12/09 28/09/09 -
Price 2.25 2.40 1.79 1.60 1.75 1.60 1.55 -
P/RPS 1.39 1.59 1.32 1.19 1.29 1.17 1.34 2.46%
P/EPS 6.42 7.13 7.50 6.36 6.74 6.26 12.64 -36.26%
EY 15.56 14.03 13.33 15.72 14.85 15.97 7.91 56.80%
DY 4.44 0.00 4.19 2.08 2.86 0.00 3.23 23.55%
P/NAPS 0.68 0.74 0.56 0.51 0.56 0.52 0.51 21.07%

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