[HWANG] QoQ TTM Result on 31-Jan-2013 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -9.73%
YoY- -21.99%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 492,633 473,439 448,358 447,289 427,932 397,958 380,509 18.73%
PBT 96,285 86,505 80,227 89,455 93,769 98,871 103,681 -4.80%
Tax -23,112 -20,549 -17,649 -20,307 -22,343 -23,380 -24,187 -2.97%
NP 73,173 65,956 62,578 69,148 71,426 75,491 79,494 -5.35%
-
NP to SH 55,486 51,193 48,869 55,836 61,856 66,785 72,395 -16.20%
-
Tax Rate 24.00% 23.75% 22.00% 22.70% 23.83% 23.65% 23.33% -
Total Cost 419,460 407,483 385,780 378,141 356,506 322,467 301,015 24.68%
-
Net Worth 971,478 962,191 943,791 938,647 937,425 926,778 900,842 5.14%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 12,753 12,753 25,518 25,518 25,531 25,531 25,524 -36.95%
Div Payout % 22.98% 24.91% 52.22% 45.70% 41.28% 38.23% 35.26% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 971,478 962,191 943,791 938,647 937,425 926,778 900,842 5.14%
NOSH 254,981 255,223 255,078 255,067 255,429 255,310 255,196 -0.05%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 14.85% 13.93% 13.96% 15.46% 16.69% 18.97% 20.89% -
ROE 5.71% 5.32% 5.18% 5.95% 6.60% 7.21% 8.04% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 193.20 185.50 175.77 175.36 167.53 155.87 149.10 18.79%
EPS 21.76 20.06 19.16 21.89 24.22 26.16 28.37 -16.16%
DPS 5.00 5.00 10.00 10.00 10.00 10.00 10.00 -36.92%
NAPS 3.81 3.77 3.70 3.68 3.67 3.63 3.53 5.20%
Adjusted Per Share Value based on latest NOSH - 255,067
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 192.97 185.46 175.63 175.21 167.63 155.89 149.05 18.73%
EPS 21.74 20.05 19.14 21.87 24.23 26.16 28.36 -16.19%
DPS 5.00 5.00 10.00 10.00 10.00 10.00 10.00 -36.92%
NAPS 3.8055 3.7691 3.697 3.6769 3.6721 3.6304 3.5288 5.14%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 4.29 3.78 4.29 3.72 2.52 2.50 2.39 -
P/RPS 2.22 2.04 2.44 2.12 1.50 1.60 1.60 24.32%
P/EPS 19.71 18.85 22.39 16.99 10.41 9.56 8.42 76.02%
EY 5.07 5.31 4.47 5.88 9.61 10.46 11.87 -43.19%
DY 1.17 1.32 2.33 2.69 3.97 4.00 4.18 -57.11%
P/NAPS 1.13 1.00 1.16 1.01 0.69 0.69 0.68 40.16%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 27/12/13 30/09/13 12/06/13 27/03/13 13/12/12 26/09/12 07/06/12 -
Price 4.25 4.12 4.48 4.21 2.45 2.48 2.37 -
P/RPS 2.20 2.22 2.55 2.40 1.46 1.59 1.59 24.09%
P/EPS 19.53 20.54 23.38 19.23 10.12 9.48 8.35 75.92%
EY 5.12 4.87 4.28 5.20 9.88 10.55 11.97 -43.14%
DY 1.18 1.21 2.23 2.38 4.08 4.03 4.22 -57.13%
P/NAPS 1.12 1.09 1.21 1.14 0.67 0.68 0.67 40.71%

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