[HWANG] QoQ Annualized Quarter Result on 31-Oct-2013 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 5.59%
YoY- 46.56%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 348,701 443,508 488,086 530,400 473,439 447,105 448,606 -15.49%
PBT 498,157 649,692 181,148 103,268 86,505 70,157 69,968 271.42%
Tax -26,677 -33,536 -39,464 -28,480 -20,549 -15,956 -17,050 34.88%
NP 471,480 616,156 141,684 74,788 65,956 54,201 52,918 331.49%
-
NP to SH 456,702 596,396 120,334 54,056 51,193 40,046 37,368 433.02%
-
Tax Rate 5.36% 5.16% 21.79% 27.58% 23.75% 22.74% 24.37% -
Total Cost -122,779 -172,648 346,402 455,612 407,483 392,904 395,688 -
-
Net Worth 783,325 773,137 1,023,196 971,478 962,101 944,175 939,304 -11.43%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 644,266 850,536 - - 12,759 17,012 25,524 765.59%
Div Payout % 141.07% 142.61% - - 24.93% 42.48% 68.31% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 783,325 773,137 1,023,196 971,478 962,101 944,175 939,304 -11.43%
NOSH 255,155 255,160 255,161 254,981 255,199 255,182 255,245 -0.02%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 135.21% 138.93% 29.03% 14.10% 13.93% 12.12% 11.80% -
ROE 58.30% 77.14% 11.76% 5.56% 5.32% 4.24% 3.98% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 136.66 173.82 191.29 208.02 185.52 175.21 175.75 -15.47%
EPS 178.99 233.73 47.16 21.20 20.06 15.69 14.64 433.15%
DPS 252.50 333.33 0.00 0.00 5.00 6.67 10.00 765.78%
NAPS 3.07 3.03 4.01 3.81 3.77 3.70 3.68 -11.41%
Adjusted Per Share Value based on latest NOSH - 254,981
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 136.59 173.73 191.19 207.77 185.46 175.14 175.73 -15.50%
EPS 178.90 233.62 47.14 21.17 20.05 15.69 14.64 432.97%
DPS 252.37 333.17 0.00 0.00 5.00 6.66 10.00 765.48%
NAPS 3.0685 3.0285 4.0081 3.8055 3.7688 3.6985 3.6795 -11.43%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.95 1.85 3.83 4.29 3.78 4.29 3.72 -
P/RPS 1.43 1.06 2.00 2.06 2.04 2.45 2.12 -23.14%
P/EPS 1.09 0.79 8.12 20.24 18.84 27.34 25.41 -87.81%
EY 91.79 126.34 12.31 4.94 5.31 3.66 3.94 720.42%
DY 129.49 180.18 0.00 0.00 1.32 1.55 2.69 1232.71%
P/NAPS 0.64 0.61 0.96 1.13 1.00 1.16 1.01 -26.28%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 25/09/14 26/06/14 31/03/14 27/12/13 30/09/13 12/06/13 27/03/13 -
Price 1.98 1.84 4.00 4.25 4.12 4.48 4.21 -
P/RPS 1.45 1.06 2.09 2.04 2.22 2.56 2.40 -28.59%
P/EPS 1.11 0.79 8.48 20.05 20.54 28.55 28.76 -88.64%
EY 90.40 127.03 11.79 4.99 4.87 3.50 3.48 782.36%
DY 127.53 181.16 0.00 0.00 1.21 1.49 2.38 1331.71%
P/NAPS 0.64 0.61 1.00 1.12 1.09 1.21 1.14 -32.01%

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