[HWANG] QoQ Cumulative Quarter Result on 30-Apr-2010 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
18-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 45.17%
YoY- 224.01%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 205,974 96,366 346,942 258,263 173,366 86,989 295,798 -21.38%
PBT 62,853 30,073 85,742 69,783 47,625 23,129 45,518 23.92%
Tax -15,720 -7,508 -21,308 -19,122 -12,673 -5,853 -11,154 25.62%
NP 47,133 22,565 64,434 50,661 34,952 17,276 34,364 23.37%
-
NP to SH 44,670 21,494 60,874 48,112 33,141 16,301 31,290 26.70%
-
Tax Rate 25.01% 24.97% 24.85% 27.40% 26.61% 25.31% 24.50% -
Total Cost 158,841 73,801 282,508 207,602 138,414 69,713 261,434 -28.19%
-
Net Worth 841,867 829,637 808,761 798,465 793,445 785,713 770,765 6.04%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 12,755 - 19,134 6,377 6,378 - 12,761 -0.03%
Div Payout % 28.56% - 31.43% 13.26% 19.25% - 40.78% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 841,867 829,637 808,761 798,465 793,445 785,713 770,765 6.04%
NOSH 255,111 255,273 255,129 255,100 255,127 255,101 255,220 -0.02%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 22.88% 23.42% 18.57% 19.62% 20.16% 19.86% 11.62% -
ROE 5.31% 2.59% 7.53% 6.03% 4.18% 2.07% 4.06% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 80.74 37.75 135.99 101.24 67.95 34.10 115.90 -21.36%
EPS 17.51 8.42 23.86 18.86 12.99 6.39 12.26 26.74%
DPS 5.00 0.00 7.50 2.50 2.50 0.00 5.00 0.00%
NAPS 3.30 3.25 3.17 3.13 3.11 3.08 3.02 6.07%
Adjusted Per Share Value based on latest NOSH - 255,042
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 80.68 37.75 135.90 101.17 67.91 34.08 115.87 -21.38%
EPS 17.50 8.42 23.85 18.85 12.98 6.39 12.26 26.69%
DPS 5.00 0.00 7.50 2.50 2.50 0.00 5.00 0.00%
NAPS 3.2978 3.2499 3.1681 3.1278 3.1081 3.0778 3.0193 6.04%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 2.60 2.00 1.65 1.72 1.75 1.61 1.63 -
P/RPS 3.22 5.30 1.21 1.70 2.58 4.72 1.41 73.15%
P/EPS 14.85 23.75 6.92 9.12 13.47 25.20 13.30 7.60%
EY 6.73 4.21 14.46 10.97 7.42 3.97 7.52 -7.11%
DY 1.92 0.00 4.55 1.45 1.43 0.00 3.07 -26.80%
P/NAPS 0.79 0.62 0.52 0.55 0.56 0.52 0.54 28.78%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 28/03/11 13/12/10 29/09/10 18/06/10 30/03/10 09/12/09 28/09/09 -
Price 2.25 2.40 1.79 1.60 1.75 1.60 1.55 -
P/RPS 2.79 6.36 1.32 1.58 2.58 4.69 1.34 62.83%
P/EPS 12.85 28.50 7.50 8.48 13.47 25.04 12.64 1.10%
EY 7.78 3.51 13.33 11.79 7.42 3.99 7.91 -1.09%
DY 2.22 0.00 4.19 1.56 1.43 0.00 3.23 -22.06%
P/NAPS 0.68 0.74 0.56 0.51 0.56 0.52 0.51 21.07%

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