[HWANG] QoQ TTM Result on 31-Oct-2009 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
09-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 42.57%
YoY- 114.29%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 346,942 341,551 328,879 299,605 295,798 295,508 313,317 7.05%
PBT 85,742 91,833 87,718 63,275 45,518 18,559 12,378 264.67%
Tax -21,308 -23,765 -21,743 -15,204 -11,154 -5,279 -5,108 159.81%
NP 64,434 68,068 65,975 48,071 34,364 13,280 7,270 329.98%
-
NP to SH 60,874 64,553 62,560 44,610 31,290 10,254 3,772 541.87%
-
Tax Rate 24.85% 25.88% 24.79% 24.03% 24.50% 28.44% 41.27% -
Total Cost 282,508 273,483 262,904 251,534 261,434 282,228 306,047 -5.20%
-
Net Worth 809,110 798,283 793,521 785,713 770,990 752,163 746,023 5.57%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 19,140 19,143 19,143 12,764 12,764 12,763 12,763 31.11%
Div Payout % 31.44% 29.66% 30.60% 28.61% 40.79% 124.48% 338.39% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 809,110 798,283 793,521 785,713 770,990 752,163 746,023 5.57%
NOSH 255,240 255,042 255,151 255,101 255,295 254,970 258,139 -0.75%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 18.57% 19.93% 20.06% 16.04% 11.62% 4.49% 2.32% -
ROE 7.52% 8.09% 7.88% 5.68% 4.06% 1.36% 0.51% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 135.93 133.92 128.90 117.45 115.87 115.90 121.38 7.86%
EPS 23.85 25.31 24.52 17.49 12.26 4.02 1.46 547.11%
DPS 7.50 7.50 7.50 5.00 5.00 5.00 5.00 31.13%
NAPS 3.17 3.13 3.11 3.08 3.02 2.95 2.89 6.37%
Adjusted Per Share Value based on latest NOSH - 255,101
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 135.90 133.79 128.83 117.36 115.87 115.76 122.73 7.05%
EPS 23.85 25.29 24.51 17.47 12.26 4.02 1.48 541.25%
DPS 7.50 7.50 7.50 5.00 5.00 5.00 5.00 31.13%
NAPS 3.1695 3.127 3.1084 3.0778 3.0201 2.9464 2.9223 5.57%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.65 1.72 1.75 1.61 1.63 1.29 1.12 -
P/RPS 1.21 1.28 1.36 1.37 1.41 1.11 0.92 20.10%
P/EPS 6.92 6.80 7.14 9.21 13.30 32.08 76.65 -79.96%
EY 14.45 14.72 14.01 10.86 7.52 3.12 1.30 400.26%
DY 4.55 4.36 4.29 3.11 3.07 3.88 4.46 1.34%
P/NAPS 0.52 0.55 0.56 0.52 0.54 0.44 0.39 21.20%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 18/06/10 30/03/10 09/12/09 28/09/09 27/05/09 31/03/09 -
Price 1.79 1.60 1.75 1.60 1.55 1.45 1.06 -
P/RPS 1.32 1.19 1.36 1.36 1.34 1.25 0.87 32.14%
P/EPS 7.51 6.32 7.14 9.15 12.65 36.05 72.54 -78.04%
EY 13.32 15.82 14.01 10.93 7.91 2.77 1.38 355.21%
DY 4.19 4.69 4.29 3.13 3.23 3.45 4.72 -7.65%
P/NAPS 0.56 0.51 0.56 0.52 0.51 0.49 0.37 31.92%

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