[HWANG] QoQ Cumulative Quarter Result on 30-Apr-2012 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
07-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 61.82%
YoY- -22.87%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 224,303 113,406 397,958 284,929 174,972 83,432 399,333 -31.80%
PBT 34,984 16,037 98,871 71,262 44,400 21,139 119,651 -55.78%
Tax -8,525 -4,557 -23,380 -17,698 -11,598 -5,594 -28,187 -54.77%
NP 26,459 11,480 75,491 53,564 32,802 15,545 91,464 -56.09%
-
NP to SH 18,684 9,221 66,785 47,951 29,633 14,150 86,614 -63.86%
-
Tax Rate 24.37% 28.42% 23.65% 24.84% 26.12% 26.46% 23.56% -
Total Cost 197,844 101,926 322,467 231,365 142,170 67,887 307,869 -25.43%
-
Net Worth 939,304 937,425 926,182 900,919 893,309 885,286 869,966 5.22%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 12,762 - 25,514 12,760 12,761 - 25,512 -36.85%
Div Payout % 68.31% - 38.20% 26.61% 43.07% - 29.46% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 939,304 937,425 926,182 900,919 893,309 885,286 869,966 5.22%
NOSH 255,245 255,429 255,146 255,217 255,231 255,125 255,122 0.03%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 11.80% 10.12% 18.97% 18.80% 18.75% 18.63% 22.90% -
ROE 1.99% 0.98% 7.21% 5.32% 3.32% 1.60% 9.96% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 87.88 44.40 155.97 111.64 68.55 32.70 156.53 -31.82%
EPS 7.32 3.61 26.17 18.79 11.61 5.55 33.95 -63.87%
DPS 5.00 0.00 10.00 5.00 5.00 0.00 10.00 -36.87%
NAPS 3.68 3.67 3.63 3.53 3.50 3.47 3.41 5.18%
Adjusted Per Share Value based on latest NOSH - 255,196
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 87.86 44.42 155.89 111.61 68.54 32.68 156.43 -31.80%
EPS 7.32 3.61 26.16 18.78 11.61 5.54 33.93 -63.86%
DPS 5.00 0.00 9.99 5.00 5.00 0.00 9.99 -36.82%
NAPS 3.6795 3.6721 3.6281 3.5291 3.4993 3.4679 3.4078 5.22%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 3.72 2.52 2.50 2.39 2.30 2.21 2.49 -
P/RPS 4.23 5.68 1.60 2.14 3.36 6.76 1.59 91.42%
P/EPS 50.82 69.81 9.55 12.72 19.81 39.85 7.33 261.46%
EY 1.97 1.43 10.47 7.86 5.05 2.51 13.63 -72.29%
DY 1.34 0.00 4.00 2.09 2.17 0.00 4.02 -51.76%
P/NAPS 1.01 0.69 0.69 0.68 0.66 0.64 0.73 24.04%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 13/12/12 26/09/12 07/06/12 28/03/12 08/12/11 27/09/11 -
Price 4.21 2.45 2.48 2.37 2.39 2.33 2.00 -
P/RPS 4.79 5.52 1.59 2.12 3.49 7.12 1.28 140.07%
P/EPS 57.51 67.87 9.47 12.61 20.59 42.01 5.89 353.68%
EY 1.74 1.47 10.55 7.93 4.86 2.38 16.98 -77.95%
DY 1.19 0.00 4.03 2.11 2.09 0.00 5.00 -61.42%
P/NAPS 1.14 0.67 0.68 0.67 0.68 0.67 0.59 54.82%

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