[HWANG] QoQ Annualized Quarter Result on 31-Jan-2009 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -68.62%
YoY- -94.56%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 347,956 295,798 283,346 280,570 332,728 348,593 354,126 -1.16%
PBT 92,516 45,518 31,290 10,850 21,488 55,556 80,620 9.58%
Tax -23,412 -11,154 -8,681 -4,168 -7,212 -14,718 -21,266 6.60%
NP 69,104 34,364 22,609 6,682 14,276 40,838 59,353 10.64%
-
NP to SH 65,204 31,290 19,798 3,742 11,924 36,303 54,530 12.62%
-
Tax Rate 25.31% 24.50% 27.74% 38.41% 33.56% 26.49% 26.38% -
Total Cost 278,852 261,434 260,737 273,888 318,452 307,755 294,773 -3.62%
-
Net Worth 785,713 770,765 752,655 740,710 743,976 744,938 752,645 2.89%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - 12,761 - - - 25,511 17,008 -
Div Payout % - 40.78% - - - 70.27% 31.19% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 785,713 770,765 752,655 740,710 743,976 744,938 752,645 2.89%
NOSH 255,101 255,220 255,137 256,301 254,786 255,115 255,134 -0.00%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 19.86% 11.62% 7.98% 2.38% 4.29% 11.72% 16.76% -
ROE 8.30% 4.06% 2.63% 0.51% 1.60% 4.87% 7.25% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 136.40 115.90 111.06 109.47 130.59 136.64 138.80 -1.15%
EPS 25.56 12.26 7.76 1.46 4.68 14.23 21.37 12.64%
DPS 0.00 5.00 0.00 0.00 0.00 10.00 6.67 -
NAPS 3.08 3.02 2.95 2.89 2.92 2.92 2.95 2.90%
Adjusted Per Share Value based on latest NOSH - 258,139
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 136.30 115.87 110.99 109.91 130.34 136.55 138.72 -1.16%
EPS 25.54 12.26 7.76 1.47 4.67 14.22 21.36 12.61%
DPS 0.00 5.00 0.00 0.00 0.00 9.99 6.66 -
NAPS 3.0778 3.0193 2.9483 2.9015 2.9143 2.9181 2.9483 2.89%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.61 1.63 1.29 1.12 1.05 1.65 1.84 -
P/RPS 1.18 1.41 1.16 1.02 0.80 1.21 1.33 -7.64%
P/EPS 6.30 13.30 16.62 76.71 22.44 11.60 8.61 -18.75%
EY 15.88 7.52 6.02 1.30 4.46 8.62 11.62 23.07%
DY 0.00 3.07 0.00 0.00 0.00 6.06 3.62 -
P/NAPS 0.52 0.54 0.44 0.39 0.36 0.57 0.62 -11.03%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 09/12/09 28/09/09 27/05/09 31/03/09 22/12/08 30/09/08 10/06/08 -
Price 1.60 1.55 1.45 1.06 1.07 1.40 1.80 -
P/RPS 1.17 1.34 1.31 0.97 0.82 1.02 1.30 -6.76%
P/EPS 6.26 12.64 18.69 72.60 22.86 9.84 8.42 -17.88%
EY 15.97 7.91 5.35 1.38 4.37 10.16 11.87 21.80%
DY 0.00 3.23 0.00 0.00 0.00 7.14 3.70 -
P/NAPS 0.52 0.51 0.49 0.37 0.37 0.48 0.61 -10.06%

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