[HWANG] QoQ Cumulative Quarter Result on 31-Oct-2008 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
22-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -91.79%
YoY- -83.86%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 295,798 212,510 140,285 83,182 348,593 265,595 175,561 41.63%
PBT 45,518 23,468 5,425 5,372 55,556 60,465 48,603 -4.28%
Tax -11,154 -6,511 -2,084 -1,803 -14,718 -15,950 -11,694 -3.10%
NP 34,364 16,957 3,341 3,569 40,838 44,515 36,909 -4.65%
-
NP to SH 31,290 14,849 1,871 2,981 36,303 40,898 34,402 -6.13%
-
Tax Rate 24.50% 27.74% 38.41% 33.56% 26.49% 26.38% 24.06% -
Total Cost 261,434 195,553 136,944 79,613 307,755 221,080 138,652 52.68%
-
Net Worth 770,765 752,655 740,710 743,976 744,938 752,645 754,854 1.40%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 12,761 - - - 25,511 12,756 12,750 0.05%
Div Payout % 40.78% - - - 70.27% 31.19% 37.06% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 770,765 752,655 740,710 743,976 744,938 752,645 754,854 1.40%
NOSH 255,220 255,137 256,301 254,786 255,115 255,134 255,018 0.05%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 11.62% 7.98% 2.38% 4.29% 11.72% 16.76% 21.02% -
ROE 4.06% 1.97% 0.25% 0.40% 4.87% 5.43% 4.56% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 115.90 83.29 54.73 32.65 136.64 104.10 68.84 41.56%
EPS 12.26 5.82 0.73 1.17 14.23 16.03 13.49 -6.18%
DPS 5.00 0.00 0.00 0.00 10.00 5.00 5.00 0.00%
NAPS 3.02 2.95 2.89 2.92 2.92 2.95 2.96 1.34%
Adjusted Per Share Value based on latest NOSH - 254,786
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 115.87 83.24 54.95 32.58 136.55 104.04 68.77 41.64%
EPS 12.26 5.82 0.73 1.17 14.22 16.02 13.48 -6.13%
DPS 5.00 0.00 0.00 0.00 9.99 5.00 4.99 0.13%
NAPS 3.0193 2.9483 2.9015 2.9143 2.9181 2.9483 2.9569 1.40%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 1.63 1.29 1.12 1.05 1.65 1.84 2.02 -
P/RPS 1.41 1.55 2.05 3.22 1.21 1.77 2.93 -38.61%
P/EPS 13.30 22.16 153.42 89.74 11.60 11.48 14.97 -7.58%
EY 7.52 4.51 0.65 1.11 8.62 8.71 6.68 8.22%
DY 3.07 0.00 0.00 0.00 6.06 2.72 2.48 15.30%
P/NAPS 0.54 0.44 0.39 0.36 0.57 0.62 0.68 -14.25%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 28/09/09 27/05/09 31/03/09 22/12/08 30/09/08 10/06/08 24/03/08 -
Price 1.55 1.45 1.06 1.07 1.40 1.80 1.75 -
P/RPS 1.34 1.74 1.94 3.28 1.02 1.73 2.54 -34.73%
P/EPS 12.64 24.91 145.21 91.45 9.84 11.23 12.97 -1.70%
EY 7.91 4.01 0.69 1.09 10.16 8.91 7.71 1.72%
DY 3.23 0.00 0.00 0.00 7.14 2.78 2.86 8.45%
P/NAPS 0.51 0.49 0.37 0.37 0.48 0.61 0.59 -9.26%

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