[HWANG] QoQ Annualized Quarter Result on 31-Jan-2008 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
24-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- -6.85%
YoY- 29.83%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 332,728 348,593 354,126 351,122 337,612 358,792 336,289 -0.70%
PBT 21,488 55,556 80,620 97,206 98,472 111,711 109,913 -66.14%
Tax -7,212 -14,718 -21,266 -23,388 -20,964 -30,898 -29,581 -60.80%
NP 14,276 40,838 59,353 73,818 77,508 80,813 80,332 -68.22%
-
NP to SH 11,924 36,303 54,530 68,804 73,864 77,634 77,949 -71.23%
-
Tax Rate 33.56% 26.49% 26.38% 24.06% 21.29% 27.66% 26.91% -
Total Cost 318,452 307,755 294,773 277,304 260,104 277,979 255,957 15.60%
-
Net Worth 743,976 744,938 752,645 754,854 754,963 737,192 716,172 2.55%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - 25,511 17,008 25,501 - 25,420 16,930 -
Div Payout % - 70.27% 31.19% 37.06% - 32.74% 21.72% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 743,976 744,938 752,645 754,854 754,963 737,192 716,172 2.55%
NOSH 254,786 255,115 255,134 255,018 255,055 254,204 253,961 0.21%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 4.29% 11.72% 16.76% 21.02% 22.96% 22.52% 23.89% -
ROE 1.60% 4.87% 7.25% 9.11% 9.78% 10.53% 10.88% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 130.59 136.64 138.80 137.68 132.37 141.14 132.42 -0.91%
EPS 4.68 14.23 21.37 26.98 28.96 30.54 30.69 -71.29%
DPS 0.00 10.00 6.67 10.00 0.00 10.00 6.67 -
NAPS 2.92 2.92 2.95 2.96 2.96 2.90 2.82 2.33%
Adjusted Per Share Value based on latest NOSH - 254,976
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 130.34 136.55 138.72 137.54 132.25 140.55 131.73 -0.70%
EPS 4.67 14.22 21.36 26.95 28.93 30.41 30.53 -71.23%
DPS 0.00 9.99 6.66 9.99 0.00 9.96 6.63 -
NAPS 2.9143 2.9181 2.9483 2.9569 2.9574 2.8877 2.8054 2.55%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 1.05 1.65 1.84 2.02 2.41 2.77 2.88 -
P/RPS 0.80 1.21 1.33 1.47 1.82 1.96 2.17 -48.42%
P/EPS 22.44 11.60 8.61 7.49 8.32 9.07 9.38 78.40%
EY 4.46 8.62 11.62 13.36 12.02 11.03 10.66 -43.91%
DY 0.00 6.06 3.62 4.95 0.00 3.61 2.31 -
P/NAPS 0.36 0.57 0.62 0.68 0.81 0.96 1.02 -49.89%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 22/12/08 30/09/08 10/06/08 24/03/08 07/12/07 24/09/07 04/06/07 -
Price 1.07 1.40 1.80 1.75 2.29 2.20 2.62 -
P/RPS 0.82 1.02 1.30 1.27 1.73 1.56 1.98 -44.29%
P/EPS 22.86 9.84 8.42 6.49 7.91 7.20 8.54 92.21%
EY 4.37 10.16 11.87 15.42 12.65 13.88 11.72 -48.04%
DY 0.00 7.14 3.70 5.71 0.00 4.55 2.54 -
P/NAPS 0.37 0.48 0.61 0.59 0.77 0.76 0.93 -45.75%

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