[HWANG] QoQ TTM Result on 31-Oct-2013 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 8.39%
YoY- -10.3%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 348,701 470,741 493,179 492,633 473,439 448,358 447,289 -15.33%
PBT 498,157 521,156 142,095 96,285 86,505 80,227 89,455 215.16%
Tax -26,677 -33,734 -31,756 -23,112 -20,549 -17,649 -20,307 20.00%
NP 471,480 487,422 110,339 73,173 65,956 62,578 69,148 260.84%
-
NP to SH 456,702 468,455 92,676 55,486 51,193 48,869 55,836 307.52%
-
Tax Rate 5.36% 6.47% 22.35% 24.00% 23.75% 22.00% 22.70% -
Total Cost -122,779 -16,681 382,840 419,460 407,483 385,780 378,141 -
-
Net Worth 784,601 773,137 1,023,405 971,478 962,191 943,791 938,647 -11.29%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 644,291 637,902 - 12,753 12,753 25,518 25,518 765.74%
Div Payout % 141.07% 136.17% - 22.98% 24.91% 52.22% 45.70% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 784,601 773,137 1,023,405 971,478 962,191 943,791 938,647 -11.29%
NOSH 255,570 255,160 255,213 254,981 255,223 255,078 255,067 0.13%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 135.21% 103.54% 22.37% 14.85% 13.93% 13.96% 15.46% -
ROE 58.21% 60.59% 9.06% 5.71% 5.32% 5.18% 5.95% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 136.44 184.49 193.24 193.20 185.50 175.77 175.36 -15.44%
EPS 178.70 183.59 36.31 21.76 20.06 19.16 21.89 306.99%
DPS 252.50 250.00 0.00 5.00 5.00 10.00 10.00 765.78%
NAPS 3.07 3.03 4.01 3.81 3.77 3.70 3.68 -11.41%
Adjusted Per Share Value based on latest NOSH - 254,981
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 136.59 184.40 193.19 192.97 185.46 175.63 175.21 -15.33%
EPS 178.90 183.50 36.30 21.74 20.05 19.14 21.87 307.54%
DPS 252.38 249.88 0.00 5.00 5.00 10.00 10.00 765.50%
NAPS 3.0735 3.0285 4.0089 3.8055 3.7691 3.697 3.6769 -11.29%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.95 1.85 3.83 4.29 3.78 4.29 3.72 -
P/RPS 1.43 1.00 1.98 2.22 2.04 2.44 2.12 -23.14%
P/EPS 1.09 1.01 10.55 19.71 18.85 22.39 16.99 -84.05%
EY 91.64 99.24 9.48 5.07 5.31 4.47 5.88 527.07%
DY 129.49 135.14 0.00 1.17 1.32 2.33 2.69 1232.71%
P/NAPS 0.64 0.61 0.96 1.13 1.00 1.16 1.01 -26.28%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 25/09/14 26/06/14 31/03/14 27/12/13 30/09/13 12/06/13 27/03/13 -
Price 1.98 1.84 4.00 4.25 4.12 4.48 4.21 -
P/RPS 1.45 1.00 2.07 2.20 2.22 2.55 2.40 -28.59%
P/EPS 1.11 1.00 11.02 19.53 20.54 23.38 19.23 -85.14%
EY 90.25 99.78 9.08 5.12 4.87 4.28 5.20 573.85%
DY 127.53 135.87 0.00 1.18 1.21 2.23 2.38 1331.71%
P/NAPS 0.64 0.61 1.00 1.12 1.09 1.21 1.14 -32.01%

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