[HWANG] QoQ TTM Result on 31-Jul-2008 [#4]

Stock

[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD

Announcement Date

30-Sep-2008

Admission Sponsor

Sponsor

Financial Year

31-Jul-2008

Quarter

31-Jul-2008 [#4]

Profit Trend

QoQ- -39.57%

YoY- -53.24%

Quarter Report

HWANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
TTM Result
Revenue	295,508	313,317	347,372	348,593	372,170	401,213	399,372	-18.20%
YoY %	-5.68%	-9.80%	-0.35%	-6.34%	-7.24%	0.46%	-	-
Horiz. %	73.99%	78.45%	86.98%	87.29%	93.19%	100.46%	100.00%	-
PBT	18,559	12,378	36,309	55,555	89,740	120,503	125,875	-72.12%
YoY %	49.94%	-65.91%	-34.64%	-38.09%	-25.53%	-4.27%	-	-
Horiz. %	14.74%	9.83%	28.85%	44.14%	71.29%	95.73%	100.00%	-
Tax	-5,279	-5,108	-11,280	-14,718	-24,662	-31,319	-33,205	-70.68%
YoY %	-3.35%	54.72%	23.36%	40.32%	21.26%	5.68%	-	-
Horiz. %	15.90%	15.38%	33.97%	44.32%	74.27%	94.32%	100.00%	-
NP	13,280	7,270	25,029	40,837	65,078	89,184	92,670	-72.64%
YoY %	82.67%	-70.95%	-38.71%	-37.25%	-27.03%	-3.76%	-	-
Horiz. %	14.33%	7.85%	27.01%	44.07%	70.23%	96.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,254	3,772	20,818	36,303	60,070	85,539	89,041	-76.36%
YoY %	171.85%	-81.88%	-42.65%	-39.57%	-29.77%	-3.93%	-	-
Horiz. %	11.52%	4.24%	23.38%	40.77%	67.46%	96.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.44%	41.27%	31.07%	26.49%	27.48%	25.99%	26.38%	-
YoY %	-31.09%	32.83%	17.29%	-3.60%	5.73%	-1.48%	-	-
Horiz. %	107.81%	156.44%	117.78%	100.42%	104.17%	98.52%	100.00%	-
Total Cost	282,228	306,047	322,343	307,756	307,092	312,029	306,702	-5.39%
YoY %	-7.78%	-5.06%	4.74%	0.22%	-1.58%	1.74%	-	-
Horiz. %	92.02%	99.79%	105.10%	100.34%	100.13%	101.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	752,163	746,023	743,976	745,411	751,498	754,728	754,963	-0.24%
YoY %	0.82%	0.28%	-0.19%	-0.81%	-0.43%	-0.03%	-	-
Horiz. %	99.63%	98.82%	98.54%	98.73%	99.54%	99.97%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Dividend
Div	12,763	12,763	25,512	25,512	25,496	25,496	25,435	-36.88%
YoY %	0.00%	-49.97%	0.00%	0.06%	0.00%	0.24%	-	-
Horiz. %	50.18%	50.18%	100.30%	100.30%	100.24%	100.24%	100.00%	-
Div Payout %	124.48%	338.39%	122.55%	70.28%	42.44%	29.81%	28.57%	-
YoY %	-63.21%	176.12%	74.37%	65.60%	42.37%	4.34%	-	-
Horiz. %	435.70%	1,184.42%	428.95%	245.99%	148.55%	104.34%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Equity
Net Worth	752,163	746,023	743,976	745,411	751,498	754,728	754,963	-0.24%
YoY %	0.82%	0.28%	-0.19%	-0.81%	-0.43%	-0.03%	-	-
Horiz. %	99.63%	98.82%	98.54%	98.73%	99.54%	99.97%	100.00%	-
NOSH	254,970	258,139	254,786	255,277	254,745	254,976	255,055	-0.02%
YoY %	-1.23%	1.32%	-0.19%	0.21%	-0.09%	-0.03%	-	-
Horiz. %	99.97%	101.21%	99.89%	100.09%	99.88%	99.97%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Ratio Analysis
NP Margin	4.49%	2.32%	7.21%	11.71%	17.49%	22.23%	23.20%	-
YoY %	93.53%	-67.82%	-38.43%	-33.05%	-21.32%	-4.18%	-	-
Horiz. %	19.35%	10.00%	31.08%	50.47%	75.39%	95.82%	100.00%	-
ROE	1.36%	0.51%	2.80%	4.87%	7.99%	11.33%	11.79%	-
YoY %	166.67%	-81.79%	-42.51%	-39.05%	-29.48%	-3.90%	-	-
Horiz. %	11.54%	4.33%	23.75%	41.31%	67.77%	96.10%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Per Share
RPS	115.90	121.38	136.34	136.55	146.10	157.35	156.58	-18.18%
YoY %	-4.51%	-10.97%	-0.15%	-6.54%	-7.15%	0.49%	-	-
Horiz. %	74.02%	77.52%	87.07%	87.21%	93.31%	100.49%	100.00%	-
EPS	4.02	1.46	8.17	14.22	23.58	33.55	34.91	-76.36%
YoY %	175.34%	-82.13%	-42.55%	-39.69%	-29.72%	-3.90%	-	-
Horiz. %	11.52%	4.18%	23.40%	40.73%	67.55%	96.10%	100.00%	-
DPS	5.00	5.00	10.00	10.00	10.00	10.00	10.00	-37.03%
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.95	2.89	2.92	2.92	2.95	2.96	2.96	-0.22%
YoY %	2.08%	-1.03%	0.00%	-1.02%	-0.34%	0.00%	-	-
Horiz. %	99.66%	97.64%	98.65%	98.65%	99.66%	100.00%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Adjusted Per Share Value based on latest NOSH - 255,277
RPS	115.76	122.73	136.07	136.55	145.79	157.16	156.44	-18.20%
YoY %	-5.68%	-9.80%	-0.35%	-6.34%	-7.23%	0.46%	-	-
Horiz. %	74.00%	78.45%	86.98%	87.29%	93.19%	100.46%	100.00%	-
EPS	4.02	1.48	8.15	14.22	23.53	33.51	34.88	-76.34%
YoY %	171.62%	-81.84%	-42.69%	-39.57%	-29.78%	-3.93%	-	-
Horiz. %	11.53%	4.24%	23.37%	40.77%	67.46%	96.07%	100.00%	-
DPS	5.00	5.00	9.99	9.99	9.99	9.99	9.96	-36.86%
YoY %	0.00%	-49.95%	0.00%	0.00%	0.00%	0.30%	-	-
Horiz. %	50.20%	50.20%	100.30%	100.30%	100.30%	100.30%	100.00%	-
NAPS	2.9464	2.9223	2.9143	2.9199	2.9438	2.9564	2.9574	-0.24%
YoY %	0.82%	0.27%	-0.19%	-0.81%	-0.43%	-0.03%	-	-
Horiz. %	99.63%	98.81%	98.54%	98.73%	99.54%	99.97%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	-
Price	1.29	1.12	1.05	1.65	1.84	2.02	2.41	-
P/RPS	1.11	0.92	0.77	1.21	1.26	1.28	1.54	-19.62%
YoY %	20.65%	19.48%	-36.36%	-3.97%	-1.56%	-16.88%	-	-
Horiz. %	72.08%	59.74%	50.00%	78.57%	81.82%	83.12%	100.00%	-
P/EPS	32.08	76.65	12.85	11.60	7.80	6.02	6.90	178.82%
YoY %	-58.15%	496.50%	10.78%	48.72%	29.57%	-12.75%	-	-
Horiz. %	464.93%	1,110.87%	186.23%	168.12%	113.04%	87.25%	100.00%	-
EY	3.12	1.30	7.78	8.62	12.82	16.61	14.49	-64.10%
YoY %	140.00%	-83.29%	-9.74%	-32.76%	-22.82%	14.63%	-	-
Horiz. %	21.53%	8.97%	53.69%	59.49%	88.47%	114.63%	100.00%	-
DY	3.88	4.46	9.52	6.06	5.43	4.95	4.15	-4.38%
YoY %	-13.00%	-53.15%	57.10%	11.60%	9.70%	19.28%	-	-
Horiz. %	93.49%	107.47%	229.40%	146.02%	130.84%	119.28%	100.00%	-
P/NAPS	0.44	0.39	0.36	0.57	0.62	0.68	0.81	-33.44%
YoY %	12.82%	8.33%	-36.84%	-8.06%	-8.82%	-16.05%	-	-
Horiz. %	54.32%	48.15%	44.44%	70.37%	76.54%	83.95%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Price Multiplier on Announcement Date
Date	27/05/09	31/03/09	22/12/08	30/09/08	10/06/08	24/03/08	07/12/07	-
Price	1.45	1.06	1.07	1.40	1.80	1.75	2.29	-
P/RPS	1.25	0.87	0.78	1.03	1.23	1.11	1.46	-9.84%
YoY %	43.68%	11.54%	-24.27%	-16.26%	10.81%	-23.97%	-	-
Horiz. %	85.62%	59.59%	53.42%	70.55%	84.25%	76.03%	100.00%	-
P/EPS	36.05	72.54	13.10	9.84	7.63	5.22	6.56	211.73%
YoY %	-50.30%	453.74%	33.13%	28.96%	46.17%	-20.43%	-	-
Horiz. %	549.54%	1,105.79%	199.70%	150.00%	116.31%	79.57%	100.00%	-
EY	2.77	1.38	7.64	10.16	13.10	19.17	15.24	-67.94%
YoY %	100.72%	-81.94%	-24.80%	-22.44%	-31.66%	25.79%	-	-
Horiz. %	18.18%	9.06%	50.13%	66.67%	85.96%	125.79%	100.00%	-
DY	3.45	4.72	9.35	7.14	5.56	5.71	4.37	-14.59%
YoY %	-26.91%	-49.52%	30.95%	28.42%	-2.63%	30.66%	-	-
Horiz. %	78.95%	108.01%	213.96%	163.39%	127.23%	130.66%	100.00%	-
P/NAPS	0.49	0.37	0.37	0.48	0.61	0.59	0.77	-26.03%
YoY %	32.43%	0.00%	-22.92%	-21.31%	3.39%	-23.38%	-	-
Horiz. %	63.64%	48.05%	48.05%	62.34%	79.22%	76.62%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

996

HLIND

HONG LEONG INDUSTRIES BHD

959

GENTING

GENTING BHD

406

JCY

JCY INTERNATIONAL BERHAD

387

YTLPOWR

YTL POWER INTERNATIONAL BHD

370

ARMADA

BUMI ARMADA BERHAD

364

SALCON

SALCON BHD

320

TSH

TSH RESOURCES BHD

270

MAYBANK

MALAYAN BANKING BHD

268

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More