[HWANG] QoQ Cumulative Quarter Result on 31-Jan-2013 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 102.62%
YoY- -36.95%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 132,600 473,439 335,329 224,303 113,406 397,958 284,929 -39.86%
PBT 25,817 86,505 52,618 34,984 16,037 98,871 71,262 -49.08%
Tax -7,120 -20,549 -11,967 -8,525 -4,557 -23,380 -17,698 -45.41%
NP 18,697 65,956 40,651 26,459 11,480 75,491 53,564 -50.32%
-
NP to SH 13,514 51,193 30,035 18,684 9,221 66,785 47,951 -56.91%
-
Tax Rate 27.58% 23.75% 22.74% 24.37% 28.42% 23.65% 24.84% -
Total Cost 113,903 407,483 294,678 197,844 101,926 322,467 231,365 -37.57%
-
Net Worth 971,478 962,101 944,175 939,304 937,425 926,182 900,919 5.14%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - 12,759 12,759 12,762 - 25,514 12,760 -
Div Payout % - 24.93% 42.48% 68.31% - 38.20% 26.61% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 971,478 962,101 944,175 939,304 937,425 926,182 900,919 5.14%
NOSH 254,981 255,199 255,182 255,245 255,429 255,146 255,217 -0.06%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 14.10% 13.93% 12.12% 11.80% 10.12% 18.97% 18.80% -
ROE 1.39% 5.32% 3.18% 1.99% 0.98% 7.21% 5.32% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 52.00 185.52 131.41 87.88 44.40 155.97 111.64 -39.82%
EPS 5.30 20.06 11.77 7.32 3.61 26.17 18.79 -56.89%
DPS 0.00 5.00 5.00 5.00 0.00 10.00 5.00 -
NAPS 3.81 3.77 3.70 3.68 3.67 3.63 3.53 5.20%
Adjusted Per Share Value based on latest NOSH - 255,067
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 51.94 185.46 131.36 87.86 44.42 155.89 111.61 -39.86%
EPS 5.29 20.05 11.77 7.32 3.61 26.16 18.78 -56.92%
DPS 0.00 5.00 5.00 5.00 0.00 9.99 5.00 -
NAPS 3.8055 3.7688 3.6985 3.6795 3.6721 3.6281 3.5291 5.14%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 4.29 3.78 4.29 3.72 2.52 2.50 2.39 -
P/RPS 8.25 2.04 3.26 4.23 5.68 1.60 2.14 145.25%
P/EPS 80.94 18.84 36.45 50.82 69.81 9.55 12.72 242.23%
EY 1.24 5.31 2.74 1.97 1.43 10.47 7.86 -70.70%
DY 0.00 1.32 1.17 1.34 0.00 4.00 2.09 -
P/NAPS 1.13 1.00 1.16 1.01 0.69 0.69 0.68 40.16%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 27/12/13 30/09/13 12/06/13 27/03/13 13/12/12 26/09/12 07/06/12 -
Price 4.25 4.12 4.48 4.21 2.45 2.48 2.37 -
P/RPS 8.17 2.22 3.41 4.79 5.52 1.59 2.12 145.20%
P/EPS 80.19 20.54 38.06 57.51 67.87 9.47 12.61 242.08%
EY 1.25 4.87 2.63 1.74 1.47 10.55 7.93 -70.72%
DY 0.00 1.21 1.12 1.19 0.00 4.03 2.11 -
P/NAPS 1.12 1.09 1.21 1.14 0.67 0.68 0.67 40.71%

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