[HWANG] QoQ Quarter Result on 31-Oct-2011 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
08-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- -42.11%
YoY- -34.17%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 113,029 109,957 91,540 83,432 95,580 97,779 109,608 2.07%
PBT 27,609 26,862 23,261 21,139 32,419 24,379 32,780 -10.82%
Tax -5,682 -6,100 -6,004 -5,594 -6,489 -5,978 -8,212 -21.78%
NP 21,927 20,762 17,257 15,545 25,930 18,401 24,568 -7.30%
-
NP to SH 18,834 18,318 15,483 14,150 24,444 17,500 23,176 -12.92%
-
Tax Rate 20.58% 22.71% 25.81% 26.46% 20.02% 24.52% 25.05% -
Total Cost 91,102 89,195 74,283 67,887 69,650 79,378 85,040 4.70%
-
Net Worth 926,778 900,842 893,643 885,286 870,083 846,938 842,299 6.58%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 12,765 - 12,766 - 12,757 12,755 12,762 0.01%
Div Payout % 67.78% - 82.45% - 52.19% 72.89% 55.07% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 926,778 900,842 893,643 885,286 870,083 846,938 842,299 6.58%
NOSH 255,310 255,196 255,326 255,125 255,156 255,102 255,242 0.01%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 19.40% 18.88% 18.85% 18.63% 27.13% 18.82% 22.41% -
ROE 2.03% 2.03% 1.73% 1.60% 2.81% 2.07% 2.75% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 44.27 43.09 35.85 32.70 37.46 38.33 42.94 2.05%
EPS 7.38 7.18 6.07 5.55 9.58 6.86 9.08 -12.91%
DPS 5.00 0.00 5.00 0.00 5.00 5.00 5.00 0.00%
NAPS 3.63 3.53 3.50 3.47 3.41 3.32 3.30 6.56%
Adjusted Per Share Value based on latest NOSH - 255,125
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 44.28 43.07 35.86 32.68 37.44 38.30 42.94 2.07%
EPS 7.38 7.18 6.07 5.54 9.58 6.86 9.08 -12.91%
DPS 5.00 0.00 5.00 0.00 5.00 5.00 5.00 0.00%
NAPS 3.6304 3.5288 3.5006 3.4679 3.4083 3.3176 3.2995 6.58%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.50 2.39 2.30 2.21 2.49 2.46 2.60 -
P/RPS 5.65 5.55 6.42 6.76 6.65 6.42 6.05 -4.46%
P/EPS 33.89 33.30 37.93 39.85 25.99 35.86 28.63 11.91%
EY 2.95 3.00 2.64 2.51 3.85 2.79 3.49 -10.61%
DY 2.00 0.00 2.17 0.00 2.01 2.03 1.92 2.76%
P/NAPS 0.69 0.68 0.66 0.64 0.73 0.74 0.79 -8.63%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 07/06/12 28/03/12 08/12/11 27/09/11 08/06/11 28/03/11 -
Price 2.48 2.37 2.39 2.33 2.00 2.51 2.25 -
P/RPS 5.60 5.50 6.67 7.12 5.34 6.55 5.24 4.53%
P/EPS 33.62 33.02 39.41 42.01 20.88 36.59 24.78 22.57%
EY 2.97 3.03 2.54 2.38 4.79 2.73 4.04 -18.56%
DY 2.02 0.00 2.09 0.00 2.50 1.99 2.22 -6.10%
P/NAPS 0.68 0.67 0.68 0.67 0.59 0.76 0.68 0.00%

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