[HWANG] QoQ TTM Result on 30-Apr-2010 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
18-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 3.19%
YoY- 529.54%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 379,550 356,319 346,942 341,551 328,879 299,605 295,798 18.02%
PBT 100,970 92,686 85,742 91,833 87,718 63,275 45,518 69.84%
Tax -24,355 -22,963 -21,308 -23,765 -21,743 -15,204 -11,154 68.06%
NP 76,615 69,723 64,434 68,068 65,975 48,071 34,364 70.41%
-
NP to SH 72,403 66,067 60,874 64,553 62,560 44,610 31,290 74.67%
-
Tax Rate 24.12% 24.78% 24.85% 25.88% 24.79% 24.03% 24.50% -
Total Cost 302,935 286,596 282,508 273,483 262,904 251,534 261,434 10.29%
-
Net Worth 842,299 829,637 809,110 798,283 793,521 785,713 770,990 6.05%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 25,524 19,140 19,140 19,143 19,143 12,764 12,764 58.52%
Div Payout % 35.25% 28.97% 31.44% 29.66% 30.60% 28.61% 40.79% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 842,299 829,637 809,110 798,283 793,521 785,713 770,990 6.05%
NOSH 255,242 255,273 255,240 255,042 255,151 255,101 255,295 -0.01%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 20.19% 19.57% 18.57% 19.93% 20.06% 16.04% 11.62% -
ROE 8.60% 7.96% 7.52% 8.09% 7.88% 5.68% 4.06% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 148.70 139.58 135.93 133.92 128.90 117.45 115.87 18.04%
EPS 28.37 25.88 23.85 25.31 24.52 17.49 12.26 74.68%
DPS 10.00 7.50 7.50 7.50 7.50 5.00 5.00 58.53%
NAPS 3.30 3.25 3.17 3.13 3.11 3.08 3.02 6.07%
Adjusted Per Share Value based on latest NOSH - 255,042
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 148.68 139.58 135.90 133.79 128.83 117.36 115.87 18.02%
EPS 28.36 25.88 23.85 25.29 24.51 17.47 12.26 74.64%
DPS 10.00 7.50 7.50 7.50 7.50 5.00 5.00 58.53%
NAPS 3.2995 3.2499 3.1695 3.127 3.1084 3.0778 3.0201 6.05%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 2.60 2.00 1.65 1.72 1.75 1.61 1.63 -
P/RPS 1.75 1.43 1.21 1.28 1.36 1.37 1.41 15.44%
P/EPS 9.17 7.73 6.92 6.80 7.14 9.21 13.30 -21.90%
EY 10.91 12.94 14.45 14.72 14.01 10.86 7.52 28.06%
DY 3.85 3.75 4.55 4.36 4.29 3.11 3.07 16.24%
P/NAPS 0.79 0.62 0.52 0.55 0.56 0.52 0.54 28.78%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 28/03/11 13/12/10 29/09/10 18/06/10 30/03/10 09/12/09 28/09/09 -
Price 2.25 2.40 1.79 1.60 1.75 1.60 1.55 -
P/RPS 1.51 1.72 1.32 1.19 1.36 1.36 1.34 8.26%
P/EPS 7.93 9.27 7.51 6.32 7.14 9.15 12.65 -26.69%
EY 12.61 10.78 13.32 15.82 14.01 10.93 7.91 36.35%
DY 4.44 3.13 4.19 4.69 4.29 3.13 3.23 23.55%
P/NAPS 0.68 0.74 0.56 0.51 0.56 0.52 0.51 21.07%

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