[HWANG] QoQ TTM Result on 30-Apr-2009 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 171.85%
YoY- -82.93%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 328,879 299,605 295,798 295,508 313,317 347,372 348,593 -3.79%
PBT 87,718 63,275 45,518 18,559 12,378 36,309 55,555 35.48%
Tax -21,743 -15,204 -11,154 -5,279 -5,108 -11,280 -14,718 29.61%
NP 65,975 48,071 34,364 13,280 7,270 25,029 40,837 37.56%
-
NP to SH 62,560 44,610 31,290 10,254 3,772 20,818 36,303 43.59%
-
Tax Rate 24.79% 24.03% 24.50% 28.44% 41.27% 31.07% 26.49% -
Total Cost 262,904 251,534 261,434 282,228 306,047 322,343 307,756 -9.94%
-
Net Worth 793,521 785,713 770,990 752,163 746,023 743,976 745,411 4.24%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 19,143 12,764 12,764 12,763 12,763 25,512 25,512 -17.38%
Div Payout % 30.60% 28.61% 40.79% 124.48% 338.39% 122.55% 70.28% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 793,521 785,713 770,990 752,163 746,023 743,976 745,411 4.24%
NOSH 255,151 255,101 255,295 254,970 258,139 254,786 255,277 -0.03%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 20.06% 16.04% 11.62% 4.49% 2.32% 7.21% 11.71% -
ROE 7.88% 5.68% 4.06% 1.36% 0.51% 2.80% 4.87% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 128.90 117.45 115.87 115.90 121.38 136.34 136.55 -3.76%
EPS 24.52 17.49 12.26 4.02 1.46 8.17 14.22 43.65%
DPS 7.50 5.00 5.00 5.00 5.00 10.00 10.00 -17.40%
NAPS 3.11 3.08 3.02 2.95 2.89 2.92 2.92 4.28%
Adjusted Per Share Value based on latest NOSH - 254,970
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 128.83 117.36 115.87 115.76 122.73 136.07 136.55 -3.79%
EPS 24.51 17.47 12.26 4.02 1.48 8.15 14.22 43.61%
DPS 7.50 5.00 5.00 5.00 5.00 9.99 9.99 -17.35%
NAPS 3.1084 3.0778 3.0201 2.9464 2.9223 2.9143 2.9199 4.24%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.75 1.61 1.63 1.29 1.12 1.05 1.65 -
P/RPS 1.36 1.37 1.41 1.11 0.92 0.77 1.21 8.07%
P/EPS 7.14 9.21 13.30 32.08 76.65 12.85 11.60 -27.57%
EY 14.01 10.86 7.52 3.12 1.30 7.78 8.62 38.11%
DY 4.29 3.11 3.07 3.88 4.46 9.52 6.06 -20.51%
P/NAPS 0.56 0.52 0.54 0.44 0.39 0.36 0.57 -1.16%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 09/12/09 28/09/09 27/05/09 31/03/09 22/12/08 30/09/08 -
Price 1.75 1.60 1.55 1.45 1.06 1.07 1.40 -
P/RPS 1.36 1.36 1.34 1.25 0.87 0.78 1.03 20.29%
P/EPS 7.14 9.15 12.65 36.05 72.54 13.10 9.84 -19.20%
EY 14.01 10.93 7.91 2.77 1.38 7.64 10.16 23.81%
DY 4.29 3.13 3.23 3.45 4.72 9.35 7.14 -28.72%
P/NAPS 0.56 0.52 0.51 0.49 0.37 0.37 0.48 10.79%

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