[HWANG] QoQ TTM Result on 31-Jan-2011 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
28-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- 9.59%
YoY- 15.73%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 386,399 399,333 392,432 379,550 356,319 346,942 341,551 8.54%
PBT 110,717 119,651 103,191 100,970 92,686 85,742 91,833 13.23%
Tax -26,273 -28,187 -23,884 -24,355 -22,963 -21,308 -23,765 6.89%
NP 84,444 91,464 79,307 76,615 69,723 64,434 68,068 15.41%
-
NP to SH 79,270 86,614 74,932 72,403 66,067 60,874 64,553 14.63%
-
Tax Rate 23.73% 23.56% 23.15% 24.12% 24.78% 24.85% 25.88% -
Total Cost 301,955 307,869 313,125 302,935 286,596 282,508 273,483 6.80%
-
Net Worth 885,286 870,083 846,938 842,299 829,637 809,110 798,283 7.11%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 25,519 38,275 38,279 25,524 19,140 19,140 19,143 21.06%
Div Payout % 32.19% 44.19% 51.09% 35.25% 28.97% 31.44% 29.66% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 885,286 870,083 846,938 842,299 829,637 809,110 798,283 7.11%
NOSH 255,125 255,156 255,102 255,242 255,273 255,240 255,042 0.02%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 21.85% 22.90% 20.21% 20.19% 19.57% 18.57% 19.93% -
ROE 8.95% 9.95% 8.85% 8.60% 7.96% 7.52% 8.09% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 151.45 156.51 153.83 148.70 139.58 135.93 133.92 8.52%
EPS 31.07 33.95 29.37 28.37 25.88 23.85 25.31 14.60%
DPS 10.00 15.00 15.00 10.00 7.50 7.50 7.50 21.07%
NAPS 3.47 3.41 3.32 3.30 3.25 3.17 3.13 7.09%
Adjusted Per Share Value based on latest NOSH - 255,242
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 151.36 156.43 153.72 148.68 139.58 135.90 133.79 8.54%
EPS 31.05 33.93 29.35 28.36 25.88 23.85 25.29 14.61%
DPS 10.00 14.99 14.99 10.00 7.50 7.50 7.50 21.07%
NAPS 3.4679 3.4083 3.3176 3.2995 3.2499 3.1695 3.127 7.12%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 2.21 2.49 2.46 2.60 2.00 1.65 1.72 -
P/RPS 1.46 1.59 1.60 1.75 1.43 1.21 1.28 9.14%
P/EPS 7.11 7.34 8.37 9.17 7.73 6.92 6.80 3.00%
EY 14.06 13.63 11.94 10.91 12.94 14.45 14.72 -3.00%
DY 4.52 6.02 6.10 3.85 3.75 4.55 4.36 2.42%
P/NAPS 0.64 0.73 0.74 0.79 0.62 0.52 0.55 10.60%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 08/12/11 27/09/11 08/06/11 28/03/11 13/12/10 29/09/10 18/06/10 -
Price 2.33 2.00 2.51 2.25 2.40 1.79 1.60 -
P/RPS 1.54 1.28 1.63 1.51 1.72 1.32 1.19 18.69%
P/EPS 7.50 5.89 8.55 7.93 9.27 7.51 6.32 12.05%
EY 13.34 16.97 11.70 12.61 10.78 13.32 15.82 -10.71%
DY 4.29 7.50 5.98 4.44 3.13 4.19 4.69 -5.75%
P/NAPS 0.67 0.59 0.76 0.68 0.74 0.56 0.51 19.89%

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