[HWANG] QoQ Annualized Quarter Result on 31-Oct-2010 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
13-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- 41.24%
YoY- 31.86%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 399,333 405,004 411,948 385,464 346,942 344,350 346,732 9.90%
PBT 119,651 116,309 125,706 120,292 85,742 93,044 95,250 16.47%
Tax -28,187 -28,930 -31,440 -30,032 -21,308 -25,496 -25,346 7.36%
NP 91,464 87,378 94,266 90,260 64,434 67,548 69,904 19.68%
-
NP to SH 86,614 82,893 89,340 85,976 60,874 64,149 66,282 19.58%
-
Tax Rate 23.56% 24.87% 25.01% 24.97% 24.85% 27.40% 26.61% -
Total Cost 307,869 317,625 317,682 295,204 282,508 276,802 276,828 7.36%
-
Net Worth 869,966 846,960 841,867 829,637 808,761 798,465 793,445 6.34%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 25,512 17,007 25,511 - 19,134 8,503 12,756 58.94%
Div Payout % 29.46% 20.52% 28.56% - 31.43% 13.26% 19.25% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 869,966 846,960 841,867 829,637 808,761 798,465 793,445 6.34%
NOSH 255,122 255,108 255,111 255,273 255,129 255,100 255,127 -0.00%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 22.90% 21.57% 22.88% 23.42% 18.57% 19.62% 20.16% -
ROE 9.96% 9.79% 10.61% 10.36% 7.53% 8.03% 8.35% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 156.53 158.76 161.48 151.00 135.99 134.99 135.91 9.90%
EPS 33.95 32.49 35.02 33.68 23.86 25.15 25.98 19.58%
DPS 10.00 6.67 10.00 0.00 7.50 3.33 5.00 58.94%
NAPS 3.41 3.32 3.30 3.25 3.17 3.13 3.11 6.34%
Adjusted Per Share Value based on latest NOSH - 255,273
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 156.43 158.65 161.37 150.99 135.90 134.89 135.82 9.90%
EPS 33.93 32.47 35.00 33.68 23.85 25.13 25.96 19.60%
DPS 9.99 6.66 9.99 0.00 7.50 3.33 5.00 58.83%
NAPS 3.4078 3.3177 3.2978 3.2499 3.1681 3.1278 3.1081 6.34%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 2.49 2.46 2.60 2.00 1.65 1.72 1.75 -
P/RPS 1.59 1.55 1.61 1.32 1.21 1.27 1.29 15.00%
P/EPS 7.33 7.57 7.42 5.94 6.92 6.84 6.74 5.77%
EY 13.63 13.21 13.47 16.84 14.46 14.62 14.85 -5.56%
DY 4.02 2.71 3.85 0.00 4.55 1.94 2.86 25.55%
P/NAPS 0.73 0.74 0.79 0.62 0.52 0.55 0.56 19.38%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 27/09/11 08/06/11 28/03/11 13/12/10 29/09/10 18/06/10 30/03/10 -
Price 2.00 2.51 2.25 2.40 1.79 1.60 1.75 -
P/RPS 1.28 1.58 1.39 1.59 1.32 1.19 1.29 -0.51%
P/EPS 5.89 7.72 6.42 7.13 7.50 6.36 6.74 -8.61%
EY 16.98 12.95 15.56 14.03 13.33 15.72 14.85 9.37%
DY 5.00 2.66 4.44 0.00 4.19 2.08 2.86 45.27%
P/NAPS 0.59 0.76 0.68 0.74 0.56 0.51 0.56 3.55%

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