[HWANG] QoQ Cumulative Quarter Result on 31-Oct-2013 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -73.6%
YoY- 46.56%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 348,701 332,631 244,043 132,600 473,439 335,329 224,303 34.30%
PBT 498,157 487,269 90,574 25,817 86,505 52,618 34,984 490.35%
Tax -26,677 -25,152 -19,732 -7,120 -20,549 -11,967 -8,525 114.38%
NP 471,480 462,117 70,842 18,697 65,956 40,651 26,459 585.83%
-
NP to SH 456,702 447,297 60,167 13,514 51,193 30,035 18,684 747.19%
-
Tax Rate 5.36% 5.16% 21.79% 27.58% 23.75% 22.74% 24.37% -
Total Cost -122,779 -129,486 173,201 113,903 407,483 294,678 197,844 -
-
Net Worth 783,325 773,137 1,023,196 971,478 962,101 944,175 939,304 -11.43%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 644,266 637,902 - - 12,759 12,759 12,762 1275.78%
Div Payout % 141.07% 142.61% - - 24.93% 42.48% 68.31% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 783,325 773,137 1,023,196 971,478 962,101 944,175 939,304 -11.43%
NOSH 255,155 255,160 255,161 254,981 255,199 255,182 255,245 -0.02%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 135.21% 138.93% 29.03% 14.10% 13.93% 12.12% 11.80% -
ROE 58.30% 57.85% 5.88% 1.39% 5.32% 3.18% 1.99% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 136.66 130.36 95.64 52.00 185.52 131.41 87.88 34.33%
EPS 178.99 175.30 23.58 5.30 20.06 11.77 7.32 747.39%
DPS 252.50 250.00 0.00 0.00 5.00 5.00 5.00 1276.09%
NAPS 3.07 3.03 4.01 3.81 3.77 3.70 3.68 -11.41%
Adjusted Per Share Value based on latest NOSH - 254,981
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 136.59 130.30 95.60 51.94 185.46 131.36 87.86 34.30%
EPS 178.90 175.22 23.57 5.29 20.05 11.77 7.32 747.11%
DPS 252.37 249.88 0.00 0.00 5.00 5.00 5.00 1275.61%
NAPS 3.0685 3.0285 4.0081 3.8055 3.7688 3.6985 3.6795 -11.43%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.95 1.85 3.83 4.29 3.78 4.29 3.72 -
P/RPS 1.43 1.42 4.00 8.25 2.04 3.26 4.23 -51.56%
P/EPS 1.09 1.06 16.24 80.94 18.84 36.45 50.82 -92.33%
EY 91.79 94.76 6.16 1.24 5.31 2.74 1.97 1203.99%
DY 129.49 135.14 0.00 0.00 1.32 1.17 1.34 2023.52%
P/NAPS 0.64 0.61 0.96 1.13 1.00 1.16 1.01 -26.28%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 25/09/14 26/06/14 31/03/14 27/12/13 30/09/13 12/06/13 27/03/13 -
Price 1.98 1.84 4.00 4.25 4.12 4.48 4.21 -
P/RPS 1.45 1.41 4.18 8.17 2.22 3.41 4.79 -55.01%
P/EPS 1.11 1.05 16.96 80.19 20.54 38.06 57.51 -92.85%
EY 90.40 95.27 5.90 1.25 4.87 2.63 1.74 1302.45%
DY 127.53 135.87 0.00 0.00 1.21 1.12 1.19 2175.59%
P/NAPS 0.64 0.61 1.00 1.12 1.09 1.21 1.14 -32.01%

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