[HWANG] QoQ TTM Result on 31-Jul-2013 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 4.76%
YoY- -23.35%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 470,741 493,179 492,633 473,439 448,358 447,289 427,932 6.58%
PBT 521,156 142,095 96,285 86,505 80,227 89,455 93,769 214.75%
Tax -33,734 -31,756 -23,112 -20,549 -17,649 -20,307 -22,343 31.70%
NP 487,422 110,339 73,173 65,956 62,578 69,148 71,426 261.04%
-
NP to SH 468,455 92,676 55,486 51,193 48,869 55,836 61,856 287.08%
-
Tax Rate 6.47% 22.35% 24.00% 23.75% 22.00% 22.70% 23.83% -
Total Cost -16,681 382,840 419,460 407,483 385,780 378,141 356,506 -
-
Net Worth 773,137 1,023,405 971,478 962,191 943,791 938,647 937,425 -12.08%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 637,902 - 12,753 12,753 25,518 25,518 25,531 759.70%
Div Payout % 136.17% - 22.98% 24.91% 52.22% 45.70% 41.28% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 773,137 1,023,405 971,478 962,191 943,791 938,647 937,425 -12.08%
NOSH 255,160 255,213 254,981 255,223 255,078 255,067 255,429 -0.07%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 103.54% 22.37% 14.85% 13.93% 13.96% 15.46% 16.69% -
ROE 60.59% 9.06% 5.71% 5.32% 5.18% 5.95% 6.60% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 184.49 193.24 193.20 185.50 175.77 175.36 167.53 6.65%
EPS 183.59 36.31 21.76 20.06 19.16 21.89 24.22 287.31%
DPS 250.00 0.00 5.00 5.00 10.00 10.00 10.00 760.04%
NAPS 3.03 4.01 3.81 3.77 3.70 3.68 3.67 -12.02%
Adjusted Per Share Value based on latest NOSH - 255,223
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 184.40 193.19 192.97 185.46 175.63 175.21 167.63 6.58%
EPS 183.50 36.30 21.74 20.05 19.14 21.87 24.23 287.07%
DPS 249.88 0.00 5.00 5.00 10.00 10.00 10.00 759.76%
NAPS 3.0285 4.0089 3.8055 3.7691 3.697 3.6769 3.6721 -12.08%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.85 3.83 4.29 3.78 4.29 3.72 2.52 -
P/RPS 1.00 1.98 2.22 2.04 2.44 2.12 1.50 -23.74%
P/EPS 1.01 10.55 19.71 18.85 22.39 16.99 10.41 -78.97%
EY 99.24 9.48 5.07 5.31 4.47 5.88 9.61 376.24%
DY 135.14 0.00 1.17 1.32 2.33 2.69 3.97 957.14%
P/NAPS 0.61 0.96 1.13 1.00 1.16 1.01 0.69 -7.90%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 31/03/14 27/12/13 30/09/13 12/06/13 27/03/13 13/12/12 -
Price 1.84 4.00 4.25 4.12 4.48 4.21 2.45 -
P/RPS 1.00 2.07 2.20 2.22 2.55 2.40 1.46 -22.35%
P/EPS 1.00 11.02 19.53 20.54 23.38 19.23 10.12 -78.71%
EY 99.78 9.08 5.12 4.87 4.28 5.20 9.88 369.20%
DY 135.87 0.00 1.18 1.21 2.23 2.38 4.08 941.75%
P/NAPS 0.61 1.00 1.12 1.09 1.21 1.14 0.67 -6.07%

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