[HWANG] QoQ Quarter Result on 30-Apr-2010 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
18-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- -11.1%
YoY- 15.36%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 109,608 96,366 88,679 84,897 86,377 86,989 83,288 20.02%
PBT 32,780 30,073 15,959 22,158 24,496 23,129 22,050 30.16%
Tax -8,212 -7,508 -2,186 -6,449 -6,820 -5,853 -4,643 46.09%
NP 24,568 22,565 13,773 15,709 17,676 17,276 17,407 25.74%
-
NP to SH 23,176 21,494 12,762 14,971 16,840 16,301 16,441 25.64%
-
Tax Rate 25.05% 24.97% 13.70% 29.10% 27.84% 25.31% 21.06% -
Total Cost 85,040 73,801 74,906 69,188 68,701 69,713 65,881 18.49%
-
Net Worth 842,299 829,637 809,110 798,283 793,521 785,713 770,990 6.05%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 12,762 - 12,762 - 6,378 - 12,764 -0.01%
Div Payout % 55.07% - 100.00% - 37.88% - 77.64% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 842,299 829,637 809,110 798,283 793,521 785,713 770,990 6.05%
NOSH 255,242 255,273 255,240 255,042 255,151 255,101 255,295 -0.01%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 22.41% 23.42% 15.53% 18.50% 20.46% 19.86% 20.90% -
ROE 2.75% 2.59% 1.58% 1.88% 2.12% 2.07% 2.13% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 42.94 37.75 34.74 33.29 33.85 34.10 32.62 20.05%
EPS 9.08 8.42 5.00 5.87 6.60 6.39 6.44 25.65%
DPS 5.00 0.00 5.00 0.00 2.50 0.00 5.00 0.00%
NAPS 3.30 3.25 3.17 3.13 3.11 3.08 3.02 6.07%
Adjusted Per Share Value based on latest NOSH - 255,042
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 42.94 37.75 34.74 33.26 33.84 34.08 32.63 20.02%
EPS 9.08 8.42 5.00 5.86 6.60 6.39 6.44 25.65%
DPS 5.00 0.00 5.00 0.00 2.50 0.00 5.00 0.00%
NAPS 3.2995 3.2499 3.1695 3.127 3.1084 3.0778 3.0201 6.05%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 2.60 2.00 1.65 1.72 1.75 1.61 1.63 -
P/RPS 6.05 5.30 4.75 5.17 5.17 4.72 5.00 13.51%
P/EPS 28.63 23.75 33.00 29.30 26.52 25.20 25.31 8.53%
EY 3.49 4.21 3.03 3.41 3.77 3.97 3.95 -7.90%
DY 1.92 0.00 3.03 0.00 1.43 0.00 3.07 -26.80%
P/NAPS 0.79 0.62 0.52 0.55 0.56 0.52 0.54 28.78%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 28/03/11 13/12/10 29/09/10 18/06/10 30/03/10 09/12/09 28/09/09 -
Price 2.25 2.40 1.79 1.60 1.75 1.60 1.55 -
P/RPS 5.24 6.36 5.15 4.81 5.17 4.69 4.75 6.74%
P/EPS 24.78 28.50 35.80 27.26 26.52 25.04 24.07 1.95%
EY 4.04 3.51 2.79 3.67 3.77 3.99 4.15 -1.77%
DY 2.22 0.00 2.79 0.00 1.43 0.00 3.23 -22.06%
P/NAPS 0.68 0.74 0.56 0.51 0.56 0.52 0.51 21.07%

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