[HWANG] QoQ Annualized Quarter Result on 31-Oct-2012 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -44.77%
YoY- -34.83%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 473,439 447,105 448,606 453,624 397,958 379,905 349,944 22.34%
PBT 86,505 70,157 69,968 64,148 98,871 95,016 88,800 -1.73%
Tax -20,549 -15,956 -17,050 -18,228 -23,380 -23,597 -23,196 -7.76%
NP 65,956 54,201 52,918 45,920 75,491 71,418 65,604 0.35%
-
NP to SH 51,193 40,046 37,368 36,884 66,785 63,934 59,266 -9.30%
-
Tax Rate 23.75% 22.74% 24.37% 28.42% 23.65% 24.83% 26.12% -
Total Cost 407,483 392,904 395,688 407,704 322,467 308,486 284,340 27.13%
-
Net Worth 962,101 944,175 939,304 937,425 926,182 900,919 893,309 5.07%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 12,759 17,012 25,524 - 25,514 17,014 25,523 -37.03%
Div Payout % 24.93% 42.48% 68.31% - 38.20% 26.61% 43.07% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 962,101 944,175 939,304 937,425 926,182 900,919 893,309 5.07%
NOSH 255,199 255,182 255,245 255,429 255,146 255,217 255,231 -0.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 13.93% 12.12% 11.80% 10.12% 18.97% 18.80% 18.75% -
ROE 5.32% 4.24% 3.98% 3.93% 7.21% 7.10% 6.63% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 185.52 175.21 175.75 177.59 155.97 148.86 137.11 22.35%
EPS 20.06 15.69 14.64 14.44 26.17 25.05 23.22 -9.30%
DPS 5.00 6.67 10.00 0.00 10.00 6.67 10.00 -37.03%
NAPS 3.77 3.70 3.68 3.67 3.63 3.53 3.50 5.08%
Adjusted Per Share Value based on latest NOSH - 255,429
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 185.46 175.14 175.73 177.69 155.89 148.82 137.08 22.34%
EPS 20.05 15.69 14.64 14.45 26.16 25.04 23.22 -9.33%
DPS 5.00 6.66 10.00 0.00 9.99 6.66 10.00 -37.03%
NAPS 3.7688 3.6985 3.6795 3.6721 3.6281 3.5291 3.4993 5.07%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 3.78 4.29 3.72 2.52 2.50 2.39 2.30 -
P/RPS 2.04 2.45 2.12 1.42 1.60 1.61 1.68 13.83%
P/EPS 18.84 27.34 25.41 17.45 9.55 9.54 9.91 53.52%
EY 5.31 3.66 3.94 5.73 10.47 10.48 10.10 -34.88%
DY 1.32 1.55 2.69 0.00 4.00 2.79 4.35 -54.87%
P/NAPS 1.00 1.16 1.01 0.69 0.69 0.68 0.66 31.95%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 12/06/13 27/03/13 13/12/12 26/09/12 07/06/12 28/03/12 -
Price 4.12 4.48 4.21 2.45 2.48 2.37 2.39 -
P/RPS 2.22 2.56 2.40 1.38 1.59 1.59 1.74 17.65%
P/EPS 20.54 28.55 28.76 16.97 9.47 9.46 10.29 58.60%
EY 4.87 3.50 3.48 5.89 10.55 10.57 9.72 -36.94%
DY 1.21 1.49 2.38 0.00 4.03 2.81 4.18 -56.27%
P/NAPS 1.09 1.21 1.14 0.67 0.68 0.67 0.68 37.00%

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 ⃤ & 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