[HWANG] QoQ Quarter Result on 31-Oct-2010 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
13-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- 68.42%
YoY- 31.86%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 95,580 97,779 109,608 96,366 88,679 84,897 86,377 7.00%
PBT 32,419 24,379 32,780 30,073 15,959 22,158 24,496 20.60%
Tax -6,489 -5,978 -8,212 -7,508 -2,186 -6,449 -6,820 -3.27%
NP 25,930 18,401 24,568 22,565 13,773 15,709 17,676 29.19%
-
NP to SH 24,444 17,500 23,176 21,494 12,762 14,971 16,840 28.28%
-
Tax Rate 20.02% 24.52% 25.05% 24.97% 13.70% 29.10% 27.84% -
Total Cost 69,650 79,378 85,040 73,801 74,906 69,188 68,701 0.92%
-
Net Worth 870,083 846,938 842,299 829,637 809,110 798,283 793,521 6.35%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 12,757 12,755 12,762 - 12,762 - 6,378 58.95%
Div Payout % 52.19% 72.89% 55.07% - 100.00% - 37.88% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 870,083 846,938 842,299 829,637 809,110 798,283 793,521 6.35%
NOSH 255,156 255,102 255,242 255,273 255,240 255,042 255,151 0.00%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 27.13% 18.82% 22.41% 23.42% 15.53% 18.50% 20.46% -
ROE 2.81% 2.07% 2.75% 2.59% 1.58% 1.88% 2.12% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 37.46 38.33 42.94 37.75 34.74 33.29 33.85 7.00%
EPS 9.58 6.86 9.08 8.42 5.00 5.87 6.60 28.28%
DPS 5.00 5.00 5.00 0.00 5.00 0.00 2.50 58.94%
NAPS 3.41 3.32 3.30 3.25 3.17 3.13 3.11 6.34%
Adjusted Per Share Value based on latest NOSH - 255,273
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 37.44 38.30 42.94 37.75 34.74 33.26 33.84 6.99%
EPS 9.58 6.86 9.08 8.42 5.00 5.86 6.60 28.28%
DPS 5.00 5.00 5.00 0.00 5.00 0.00 2.50 58.94%
NAPS 3.4083 3.3176 3.2995 3.2499 3.1695 3.127 3.1084 6.35%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 2.49 2.46 2.60 2.00 1.65 1.72 1.75 -
P/RPS 6.65 6.42 6.05 5.30 4.75 5.17 5.17 18.32%
P/EPS 25.99 35.86 28.63 23.75 33.00 29.30 26.52 -1.34%
EY 3.85 2.79 3.49 4.21 3.03 3.41 3.77 1.41%
DY 2.01 2.03 1.92 0.00 3.03 0.00 1.43 25.55%
P/NAPS 0.73 0.74 0.79 0.62 0.52 0.55 0.56 19.38%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 27/09/11 08/06/11 28/03/11 13/12/10 29/09/10 18/06/10 30/03/10 -
Price 2.00 2.51 2.25 2.40 1.79 1.60 1.75 -
P/RPS 5.34 6.55 5.24 6.36 5.15 4.81 5.17 2.18%
P/EPS 20.88 36.59 24.78 28.50 35.80 27.26 26.52 -14.77%
EY 4.79 2.73 4.04 3.51 2.79 3.67 3.77 17.35%
DY 2.50 1.99 2.22 0.00 2.79 0.00 1.43 45.27%
P/NAPS 0.59 0.76 0.68 0.74 0.56 0.51 0.56 3.55%

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