[HWANG] QoQ TTM Result on 30-Apr-2012 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
07-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 1.14%
YoY- -3.39%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 447,289 427,932 397,958 380,509 368,331 386,399 399,333 7.81%
PBT 89,455 93,769 98,871 103,681 101,198 110,717 119,651 -17.55%
Tax -20,307 -22,343 -23,380 -24,187 -24,065 -26,273 -28,187 -19.55%
NP 69,148 71,426 75,491 79,494 77,133 84,444 91,464 -16.94%
-
NP to SH 55,836 61,856 66,785 72,395 71,577 79,270 86,614 -25.27%
-
Tax Rate 22.70% 23.83% 23.65% 23.33% 23.78% 23.73% 23.56% -
Total Cost 378,141 356,506 322,467 301,015 291,198 301,955 307,869 14.61%
-
Net Worth 938,647 937,425 926,778 900,842 893,643 885,286 870,083 5.16%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 25,518 25,531 25,531 25,524 25,524 25,519 38,275 -23.58%
Div Payout % 45.70% 41.28% 38.23% 35.26% 35.66% 32.19% 44.19% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 938,647 937,425 926,778 900,842 893,643 885,286 870,083 5.16%
NOSH 255,067 255,429 255,310 255,196 255,326 255,125 255,156 -0.02%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 15.46% 16.69% 18.97% 20.89% 20.94% 21.85% 22.90% -
ROE 5.95% 6.60% 7.21% 8.04% 8.01% 8.95% 9.95% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 175.36 167.53 155.87 149.10 144.26 151.45 156.51 7.83%
EPS 21.89 24.22 26.16 28.37 28.03 31.07 33.95 -25.26%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 15.00 -23.59%
NAPS 3.68 3.67 3.63 3.53 3.50 3.47 3.41 5.18%
Adjusted Per Share Value based on latest NOSH - 255,196
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 175.21 167.63 155.89 149.05 144.28 151.36 156.43 7.81%
EPS 21.87 24.23 26.16 28.36 28.04 31.05 33.93 -25.28%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 14.99 -23.55%
NAPS 3.6769 3.6721 3.6304 3.5288 3.5006 3.4679 3.4083 5.16%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 3.72 2.52 2.50 2.39 2.30 2.21 2.49 -
P/RPS 2.12 1.50 1.60 1.60 1.59 1.46 1.59 21.03%
P/EPS 16.99 10.41 9.56 8.42 8.20 7.11 7.34 74.53%
EY 5.88 9.61 10.46 11.87 12.19 14.06 13.63 -42.76%
DY 2.69 3.97 4.00 4.18 4.35 4.52 6.02 -41.40%
P/NAPS 1.01 0.69 0.69 0.68 0.66 0.64 0.73 24.04%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 13/12/12 26/09/12 07/06/12 28/03/12 08/12/11 27/09/11 -
Price 4.21 2.45 2.48 2.37 2.39 2.33 2.00 -
P/RPS 2.40 1.46 1.59 1.59 1.66 1.54 1.28 51.76%
P/EPS 19.23 10.12 9.48 8.35 8.53 7.50 5.89 119.29%
EY 5.20 9.88 10.55 11.97 11.73 13.34 16.97 -54.38%
DY 2.38 4.08 4.03 4.22 4.18 4.29 7.50 -53.31%
P/NAPS 1.14 0.67 0.68 0.67 0.68 0.67 0.59 54.82%

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