[HWANG] QoQ Cumulative Quarter Result on 30-Apr-2009 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 693.64%
YoY- -63.69%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 173,366 86,989 295,798 212,510 140,285 83,182 348,593 -37.14%
PBT 47,625 23,129 45,518 23,468 5,425 5,372 55,556 -9.73%
Tax -12,673 -5,853 -11,154 -6,511 -2,084 -1,803 -14,718 -9.46%
NP 34,952 17,276 34,364 16,957 3,341 3,569 40,838 -9.83%
-
NP to SH 33,141 16,301 31,290 14,849 1,871 2,981 36,303 -5.87%
-
Tax Rate 26.61% 25.31% 24.50% 27.74% 38.41% 33.56% 26.49% -
Total Cost 138,414 69,713 261,434 195,553 136,944 79,613 307,755 -41.21%
-
Net Worth 793,445 785,713 770,765 752,655 740,710 743,976 744,938 4.28%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 6,378 - 12,761 - - - 25,511 -60.21%
Div Payout % 19.25% - 40.78% - - - 70.27% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 793,445 785,713 770,765 752,655 740,710 743,976 744,938 4.28%
NOSH 255,127 255,101 255,220 255,137 256,301 254,786 255,115 0.00%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 20.16% 19.86% 11.62% 7.98% 2.38% 4.29% 11.72% -
ROE 4.18% 2.07% 4.06% 1.97% 0.25% 0.40% 4.87% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 67.95 34.10 115.90 83.29 54.73 32.65 136.64 -37.15%
EPS 12.99 6.39 12.26 5.82 0.73 1.17 14.23 -5.88%
DPS 2.50 0.00 5.00 0.00 0.00 0.00 10.00 -60.21%
NAPS 3.11 3.08 3.02 2.95 2.89 2.92 2.92 4.28%
Adjusted Per Share Value based on latest NOSH - 254,970
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 67.91 34.08 115.87 83.24 54.95 32.58 136.55 -37.14%
EPS 12.98 6.39 12.26 5.82 0.73 1.17 14.22 -5.88%
DPS 2.50 0.00 5.00 0.00 0.00 0.00 9.99 -60.18%
NAPS 3.1081 3.0778 3.0193 2.9483 2.9015 2.9143 2.9181 4.28%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.75 1.61 1.63 1.29 1.12 1.05 1.65 -
P/RPS 2.58 4.72 1.41 1.55 2.05 3.22 1.21 65.43%
P/EPS 13.47 25.20 13.30 22.16 153.42 89.74 11.60 10.44%
EY 7.42 3.97 7.52 4.51 0.65 1.11 8.62 -9.48%
DY 1.43 0.00 3.07 0.00 0.00 0.00 6.06 -61.71%
P/NAPS 0.56 0.52 0.54 0.44 0.39 0.36 0.57 -1.16%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 09/12/09 28/09/09 27/05/09 31/03/09 22/12/08 30/09/08 -
Price 1.75 1.60 1.55 1.45 1.06 1.07 1.40 -
P/RPS 2.58 4.69 1.34 1.74 1.94 3.28 1.02 85.32%
P/EPS 13.47 25.04 12.64 24.91 145.21 91.45 9.84 23.21%
EY 7.42 3.99 7.91 4.01 0.69 1.09 10.16 -18.85%
DY 1.43 0.00 3.23 0.00 0.00 0.00 7.14 -65.66%
P/NAPS 0.56 0.52 0.51 0.49 0.37 0.37 0.48 10.79%

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