[HWANG] QoQ TTM Result on 31-Oct-2007 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
07-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- 14.69%
YoY- 106.97%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 348,593 372,170 401,213 399,372 358,791 312,857 244,282 26.77%
PBT 55,555 89,740 120,503 125,875 111,710 94,694 71,172 -15.23%
Tax -14,718 -24,662 -31,319 -33,205 -30,898 -13,167 -8,734 41.65%
NP 40,837 65,078 89,184 92,670 80,812 81,527 62,438 -24.67%
-
NP to SH 36,303 60,070 85,539 89,041 77,634 79,324 59,539 -28.11%
-
Tax Rate 26.49% 27.48% 25.99% 26.38% 27.66% 13.90% 12.27% -
Total Cost 307,756 307,092 312,029 306,702 277,979 231,330 181,844 42.06%
-
Net Worth 745,411 751,498 754,728 754,963 739,345 717,114 690,226 5.26%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 25,512 25,496 25,496 25,435 25,435 25,415 25,415 0.25%
Div Payout % 70.28% 42.44% 29.81% 28.57% 32.76% 32.04% 42.69% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 745,411 751,498 754,728 754,963 739,345 717,114 690,226 5.26%
NOSH 255,277 254,745 254,976 255,055 254,946 254,295 253,759 0.39%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 11.71% 17.49% 22.23% 23.20% 22.52% 26.06% 25.56% -
ROE 4.87% 7.99% 11.33% 11.79% 10.50% 11.06% 8.63% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 136.55 146.10 157.35 156.58 140.73 123.03 96.27 26.26%
EPS 14.22 23.58 33.55 34.91 30.45 31.19 23.46 -28.39%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 2.92 2.95 2.96 2.96 2.90 2.82 2.72 4.84%
Adjusted Per Share Value based on latest NOSH - 255,055
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 136.55 145.79 157.16 156.44 140.55 122.55 95.69 26.77%
EPS 14.22 23.53 33.51 34.88 30.41 31.07 23.32 -28.11%
DPS 9.99 9.99 9.99 9.96 9.96 9.96 9.96 0.20%
NAPS 2.9199 2.9438 2.9564 2.9574 2.8962 2.8091 2.7038 5.26%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 1.65 1.84 2.02 2.41 2.77 2.88 2.34 -
P/RPS 1.21 1.26 1.28 1.54 1.97 2.34 2.43 -37.20%
P/EPS 11.60 7.80 6.02 6.90 9.10 9.23 9.97 10.63%
EY 8.62 12.82 16.61 14.49 10.99 10.83 10.03 -9.61%
DY 6.06 5.43 4.95 4.15 3.61 3.47 4.27 26.31%
P/NAPS 0.57 0.62 0.68 0.81 0.96 1.02 0.86 -24.00%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 30/09/08 10/06/08 24/03/08 07/12/07 24/09/07 04/06/07 04/04/07 -
Price 1.40 1.80 1.75 2.29 2.20 2.62 2.69 -
P/RPS 1.03 1.23 1.11 1.46 1.56 2.13 2.79 -48.56%
P/EPS 9.84 7.63 5.22 6.56 7.22 8.40 11.46 -9.66%
EY 10.16 13.10 19.17 15.24 13.84 11.91 8.72 10.73%
DY 7.14 5.56 5.71 4.37 4.55 3.82 3.72 54.50%
P/NAPS 0.48 0.61 0.59 0.77 0.76 0.93 0.99 -38.31%

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