[HWANG] QoQ Quarter Result on 30-Apr-2013 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
12-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 19.95%
YoY- -38.03%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 111,443 132,600 138,110 111,026 110,897 113,406 113,029 -0.93%
PBT 64,757 25,817 33,887 17,634 18,947 16,037 27,609 76.25%
Tax -12,612 -7,120 -8,582 -3,442 -3,968 -4,557 -5,682 69.91%
NP 52,145 18,697 25,305 14,192 14,979 11,480 21,927 77.88%
-
NP to SH 46,653 13,514 21,158 11,351 9,463 9,221 18,834 82.77%
-
Tax Rate 19.48% 27.58% 25.33% 19.52% 20.94% 28.42% 20.58% -
Total Cost 59,298 113,903 112,805 96,834 95,918 101,926 91,102 -24.83%
-
Net Worth 1,023,405 971,478 962,191 943,791 938,647 937,425 926,778 6.81%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - 12,753 - 12,765 -
Div Payout % - - - - 134.77% - 67.78% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 1,023,405 971,478 962,191 943,791 938,647 937,425 926,778 6.81%
NOSH 255,213 254,981 255,223 255,078 255,067 255,429 255,310 -0.02%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 46.79% 14.10% 18.32% 12.78% 13.51% 10.12% 19.40% -
ROE 4.56% 1.39% 2.20% 1.20% 1.01% 0.98% 2.03% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 43.67 52.00 54.11 43.53 43.48 44.40 44.27 -0.90%
EPS 18.28 5.30 8.29 4.45 3.71 3.61 7.38 82.76%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 5.00 -
NAPS 4.01 3.81 3.77 3.70 3.68 3.67 3.63 6.84%
Adjusted Per Share Value based on latest NOSH - 255,078
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 43.65 51.94 54.10 43.49 43.44 44.42 44.28 -0.94%
EPS 18.27 5.29 8.29 4.45 3.71 3.61 7.38 82.69%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 5.00 -
NAPS 4.0089 3.8055 3.7691 3.697 3.6769 3.6721 3.6304 6.81%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 3.83 4.29 3.78 4.29 3.72 2.52 2.50 -
P/RPS 8.77 8.25 6.99 9.86 8.56 5.68 5.65 33.95%
P/EPS 20.95 80.94 45.60 96.40 100.27 69.81 33.89 -27.36%
EY 4.77 1.24 2.19 1.04 1.00 1.43 2.95 37.64%
DY 0.00 0.00 0.00 0.00 1.34 0.00 2.00 -
P/NAPS 0.96 1.13 1.00 1.16 1.01 0.69 0.69 24.55%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/03/14 27/12/13 30/09/13 12/06/13 27/03/13 13/12/12 26/09/12 -
Price 4.00 4.25 4.12 4.48 4.21 2.45 2.48 -
P/RPS 9.16 8.17 7.61 10.29 9.68 5.52 5.60 38.70%
P/EPS 21.88 80.19 49.70 100.67 113.48 67.87 33.62 -24.84%
EY 4.57 1.25 2.01 0.99 0.88 1.47 2.97 33.17%
DY 0.00 0.00 0.00 0.00 1.19 0.00 2.02 -
P/NAPS 1.00 1.12 1.09 1.21 1.14 0.67 0.68 29.22%

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