[HWANG] QoQ Cumulative Quarter Result on 31-Oct-2009 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
09-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -47.9%
YoY- 446.83%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 346,942 258,263 173,366 86,989 295,798 212,510 140,285 83.18%
PBT 85,742 69,783 47,625 23,129 45,518 23,468 5,425 532.98%
Tax -21,308 -19,122 -12,673 -5,853 -11,154 -6,511 -2,084 373.09%
NP 64,434 50,661 34,952 17,276 34,364 16,957 3,341 623.06%
-
NP to SH 60,874 48,112 33,141 16,301 31,290 14,849 1,871 925.67%
-
Tax Rate 24.85% 27.40% 26.61% 25.31% 24.50% 27.74% 38.41% -
Total Cost 282,508 207,602 138,414 69,713 261,434 195,553 136,944 62.26%
-
Net Worth 808,761 798,465 793,445 785,713 770,765 752,655 740,710 6.05%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 19,134 6,377 6,378 - 12,761 - - -
Div Payout % 31.43% 13.26% 19.25% - 40.78% - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 808,761 798,465 793,445 785,713 770,765 752,655 740,710 6.05%
NOSH 255,129 255,100 255,127 255,101 255,220 255,137 256,301 -0.30%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 18.57% 19.62% 20.16% 19.86% 11.62% 7.98% 2.38% -
ROE 7.53% 6.03% 4.18% 2.07% 4.06% 1.97% 0.25% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 135.99 101.24 67.95 34.10 115.90 83.29 54.73 83.75%
EPS 23.86 18.86 12.99 6.39 12.26 5.82 0.73 928.81%
DPS 7.50 2.50 2.50 0.00 5.00 0.00 0.00 -
NAPS 3.17 3.13 3.11 3.08 3.02 2.95 2.89 6.37%
Adjusted Per Share Value based on latest NOSH - 255,101
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 135.90 101.17 67.91 34.08 115.87 83.24 54.95 83.18%
EPS 23.85 18.85 12.98 6.39 12.26 5.82 0.73 928.52%
DPS 7.50 2.50 2.50 0.00 5.00 0.00 0.00 -
NAPS 3.1681 3.1278 3.1081 3.0778 3.0193 2.9483 2.9015 6.05%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.65 1.72 1.75 1.61 1.63 1.29 1.12 -
P/RPS 1.21 1.70 2.58 4.72 1.41 1.55 2.05 -29.70%
P/EPS 6.92 9.12 13.47 25.20 13.30 22.16 153.42 -87.40%
EY 14.46 10.97 7.42 3.97 7.52 4.51 0.65 695.49%
DY 4.55 1.45 1.43 0.00 3.07 0.00 0.00 -
P/NAPS 0.52 0.55 0.56 0.52 0.54 0.44 0.39 21.20%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 18/06/10 30/03/10 09/12/09 28/09/09 27/05/09 31/03/09 -
Price 1.79 1.60 1.75 1.60 1.55 1.45 1.06 -
P/RPS 1.32 1.58 2.58 4.69 1.34 1.74 1.94 -22.69%
P/EPS 7.50 8.48 13.47 25.04 12.64 24.91 145.21 -86.20%
EY 13.33 11.79 7.42 3.99 7.91 4.01 0.69 623.89%
DY 4.19 1.56 1.43 0.00 3.23 0.00 0.00 -
P/NAPS 0.56 0.51 0.56 0.52 0.51 0.49 0.37 31.92%

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