[HWANG] QoQ Quarter Result on 31-Jul-2012 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 2.82%
YoY- -22.95%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 111,026 110,897 113,406 113,029 109,957 91,540 83,432 21.00%
PBT 17,634 18,947 16,037 27,609 26,862 23,261 21,139 -11.39%
Tax -3,442 -3,968 -4,557 -5,682 -6,100 -6,004 -5,594 -27.67%
NP 14,192 14,979 11,480 21,927 20,762 17,257 15,545 -5.89%
-
NP to SH 11,351 9,463 9,221 18,834 18,318 15,483 14,150 -13.67%
-
Tax Rate 19.52% 20.94% 28.42% 20.58% 22.71% 25.81% 26.46% -
Total Cost 96,834 95,918 101,926 91,102 89,195 74,283 67,887 26.74%
-
Net Worth 943,791 938,647 937,425 926,778 900,842 893,643 885,286 4.36%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - 12,753 - 12,765 - 12,766 - -
Div Payout % - 134.77% - 67.78% - 82.45% - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 943,791 938,647 937,425 926,778 900,842 893,643 885,286 4.36%
NOSH 255,078 255,067 255,429 255,310 255,196 255,326 255,125 -0.01%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 12.78% 13.51% 10.12% 19.40% 18.88% 18.85% 18.63% -
ROE 1.20% 1.01% 0.98% 2.03% 2.03% 1.73% 1.60% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 43.53 43.48 44.40 44.27 43.09 35.85 32.70 21.03%
EPS 4.45 3.71 3.61 7.38 7.18 6.07 5.55 -13.70%
DPS 0.00 5.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 3.70 3.68 3.67 3.63 3.53 3.50 3.47 4.37%
Adjusted Per Share Value based on latest NOSH - 255,310
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 43.49 43.44 44.42 44.28 43.07 35.86 32.68 21.00%
EPS 4.45 3.71 3.61 7.38 7.18 6.07 5.54 -13.60%
DPS 0.00 5.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 3.697 3.6769 3.6721 3.6304 3.5288 3.5006 3.4679 4.36%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 4.29 3.72 2.52 2.50 2.39 2.30 2.21 -
P/RPS 9.86 8.56 5.68 5.65 5.55 6.42 6.76 28.64%
P/EPS 96.40 100.27 69.81 33.89 33.30 37.93 39.85 80.30%
EY 1.04 1.00 1.43 2.95 3.00 2.64 2.51 -44.45%
DY 0.00 1.34 0.00 2.00 0.00 2.17 0.00 -
P/NAPS 1.16 1.01 0.69 0.69 0.68 0.66 0.64 48.71%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 12/06/13 27/03/13 13/12/12 26/09/12 07/06/12 28/03/12 08/12/11 -
Price 4.48 4.21 2.45 2.48 2.37 2.39 2.33 -
P/RPS 10.29 9.68 5.52 5.60 5.50 6.67 7.12 27.85%
P/EPS 100.67 113.48 67.87 33.62 33.02 39.41 42.01 79.16%
EY 0.99 0.88 1.47 2.97 3.03 2.54 2.38 -44.30%
DY 0.00 1.19 0.00 2.02 0.00 2.09 0.00 -
P/NAPS 1.21 1.14 0.67 0.68 0.67 0.68 0.67 48.35%

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