[HWANG] QoQ Cumulative Quarter Result on 31-Jul-2011 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 39.32%
YoY- 42.28%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 284,929 174,972 83,432 399,333 303,753 205,974 96,366 106.13%
PBT 71,262 44,400 21,139 119,651 87,232 62,853 30,073 77.83%
Tax -17,698 -11,598 -5,594 -28,187 -21,698 -15,720 -7,508 77.21%
NP 53,564 32,802 15,545 91,464 65,534 47,133 22,565 78.04%
-
NP to SH 47,951 29,633 14,150 86,614 62,170 44,670 21,494 70.81%
-
Tax Rate 24.84% 26.12% 26.46% 23.56% 24.87% 25.01% 24.97% -
Total Cost 231,365 142,170 67,887 307,869 238,219 158,841 73,801 114.35%
-
Net Worth 900,919 893,309 885,286 869,966 846,960 841,867 829,637 5.65%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 12,760 12,761 - 25,512 12,755 12,755 - -
Div Payout % 26.61% 43.07% - 29.46% 20.52% 28.56% - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 900,919 893,309 885,286 869,966 846,960 841,867 829,637 5.65%
NOSH 255,217 255,231 255,125 255,122 255,108 255,111 255,273 -0.01%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 18.80% 18.75% 18.63% 22.90% 21.57% 22.88% 23.42% -
ROE 5.32% 3.32% 1.60% 9.96% 7.34% 5.31% 2.59% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 111.64 68.55 32.70 156.53 119.07 80.74 37.75 106.16%
EPS 18.79 11.61 5.55 33.95 24.37 17.51 8.42 70.85%
DPS 5.00 5.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 3.53 3.50 3.47 3.41 3.32 3.30 3.25 5.66%
Adjusted Per Share Value based on latest NOSH - 255,156
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 111.61 68.54 32.68 156.43 118.99 80.68 37.75 106.13%
EPS 18.78 11.61 5.54 33.93 24.35 17.50 8.42 70.79%
DPS 5.00 5.00 0.00 9.99 5.00 5.00 0.00 -
NAPS 3.5291 3.4993 3.4679 3.4078 3.3177 3.2978 3.2499 5.65%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 2.39 2.30 2.21 2.49 2.46 2.60 2.00 -
P/RPS 2.14 3.36 6.76 1.59 2.07 3.22 5.30 -45.40%
P/EPS 12.72 19.81 39.85 7.33 10.09 14.85 23.75 -34.07%
EY 7.86 5.05 2.51 13.63 9.91 6.73 4.21 51.67%
DY 2.09 2.17 0.00 4.02 2.03 1.92 0.00 -
P/NAPS 0.68 0.66 0.64 0.73 0.74 0.79 0.62 6.35%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 07/06/12 28/03/12 08/12/11 27/09/11 08/06/11 28/03/11 13/12/10 -
Price 2.37 2.39 2.33 2.00 2.51 2.25 2.40 -
P/RPS 2.12 3.49 7.12 1.28 2.11 2.79 6.36 -51.95%
P/EPS 12.61 20.59 42.01 5.89 10.30 12.85 28.50 -41.96%
EY 7.93 4.86 2.38 16.98 9.71 7.78 3.51 72.26%
DY 2.11 2.09 0.00 5.00 1.99 2.22 0.00 -
P/NAPS 0.67 0.68 0.67 0.59 0.76 0.68 0.74 -6.41%

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