[HWANG] QoQ Cumulative Quarter Result on 31-Jul-2009 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 110.72%
YoY- -13.81%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 258,263 173,366 86,989 295,798 212,510 140,285 83,182 113.26%
PBT 69,783 47,625 23,129 45,518 23,468 5,425 5,372 455.19%
Tax -19,122 -12,673 -5,853 -11,154 -6,511 -2,084 -1,803 384.80%
NP 50,661 34,952 17,276 34,364 16,957 3,341 3,569 489.10%
-
NP to SH 48,112 33,141 16,301 31,290 14,849 1,871 2,981 541.90%
-
Tax Rate 27.40% 26.61% 25.31% 24.50% 27.74% 38.41% 33.56% -
Total Cost 207,602 138,414 69,713 261,434 195,553 136,944 79,613 89.78%
-
Net Worth 798,465 793,445 785,713 770,765 752,655 740,710 743,976 4.83%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 6,377 6,378 - 12,761 - - - -
Div Payout % 13.26% 19.25% - 40.78% - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 798,465 793,445 785,713 770,765 752,655 740,710 743,976 4.83%
NOSH 255,100 255,127 255,101 255,220 255,137 256,301 254,786 0.08%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 19.62% 20.16% 19.86% 11.62% 7.98% 2.38% 4.29% -
ROE 6.03% 4.18% 2.07% 4.06% 1.97% 0.25% 0.40% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 101.24 67.95 34.10 115.90 83.29 54.73 32.65 113.08%
EPS 18.86 12.99 6.39 12.26 5.82 0.73 1.17 541.37%
DPS 2.50 2.50 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.13 3.11 3.08 3.02 2.95 2.89 2.92 4.75%
Adjusted Per Share Value based on latest NOSH - 255,295
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 101.17 67.91 34.08 115.87 83.24 54.95 32.58 113.28%
EPS 18.85 12.98 6.39 12.26 5.82 0.73 1.17 541.15%
DPS 2.50 2.50 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.1278 3.1081 3.0778 3.0193 2.9483 2.9015 2.9143 4.83%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.72 1.75 1.61 1.63 1.29 1.12 1.05 -
P/RPS 1.70 2.58 4.72 1.41 1.55 2.05 3.22 -34.75%
P/EPS 9.12 13.47 25.20 13.30 22.16 153.42 89.74 -78.31%
EY 10.97 7.42 3.97 7.52 4.51 0.65 1.11 362.46%
DY 1.45 1.43 0.00 3.07 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.52 0.54 0.44 0.39 0.36 32.75%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 18/06/10 30/03/10 09/12/09 28/09/09 27/05/09 31/03/09 22/12/08 -
Price 1.60 1.75 1.60 1.55 1.45 1.06 1.07 -
P/RPS 1.58 2.58 4.69 1.34 1.74 1.94 3.28 -38.63%
P/EPS 8.48 13.47 25.04 12.64 24.91 145.21 91.45 -79.60%
EY 11.79 7.42 3.99 7.91 4.01 0.69 1.09 391.23%
DY 1.56 1.43 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.52 0.51 0.49 0.37 0.37 23.92%

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