[HWANG] YoY Annual (Unaudited) Result on 31-Jul-2009 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
YoY- -13.81%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 397,958 399,333 346,942 295,798 348,593 358,792 173,206 14.85%
PBT 98,871 119,651 85,742 45,518 55,556 111,711 44,495 14.21%
Tax -23,380 -28,187 -21,308 -11,154 -14,718 -30,898 -3,436 37.61%
NP 75,491 91,464 64,434 34,364 40,838 80,813 41,059 10.67%
-
NP to SH 66,785 86,614 60,874 31,290 36,303 77,634 39,297 9.23%
-
Tax Rate 23.65% 23.56% 24.85% 24.50% 26.49% 27.66% 7.72% -
Total Cost 322,467 307,869 282,508 261,434 307,755 277,979 132,147 16.01%
-
Net Worth 926,182 869,966 808,761 770,765 744,938 737,192 677,002 5.35%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 25,514 25,512 19,134 12,761 25,511 25,420 19,306 4.75%
Div Payout % 38.20% 29.46% 31.43% 40.78% 70.27% 32.74% 49.13% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 926,182 869,966 808,761 770,765 744,938 737,192 677,002 5.35%
NOSH 255,146 255,122 255,129 255,220 255,115 254,204 257,415 -0.14%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 18.97% 22.90% 18.57% 11.62% 11.72% 22.52% 23.71% -
ROE 7.21% 9.96% 7.53% 4.06% 4.87% 10.53% 5.80% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 155.97 156.53 135.99 115.90 136.64 141.14 67.29 15.02%
EPS 26.17 33.95 23.86 12.26 14.23 30.54 15.26 9.39%
DPS 10.00 10.00 7.50 5.00 10.00 10.00 7.50 4.90%
NAPS 3.63 3.41 3.17 3.02 2.92 2.90 2.63 5.51%
Adjusted Per Share Value based on latest NOSH - 255,295
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 155.89 156.43 135.90 115.87 136.55 140.55 67.85 14.85%
EPS 26.16 33.93 23.85 12.26 14.22 30.41 15.39 9.23%
DPS 9.99 9.99 7.50 5.00 9.99 9.96 7.56 4.75%
NAPS 3.6281 3.4078 3.1681 3.0193 2.9181 2.8877 2.652 5.35%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 2.50 2.49 1.65 1.63 1.65 2.77 1.53 -
P/RPS 1.60 1.59 1.21 1.41 1.21 1.96 2.27 -5.65%
P/EPS 9.55 7.33 6.92 13.30 11.60 9.07 10.02 -0.79%
EY 10.47 13.63 14.46 7.52 8.62 11.03 9.98 0.80%
DY 4.00 4.02 4.55 3.07 6.06 3.61 4.90 -3.32%
P/NAPS 0.69 0.73 0.52 0.54 0.57 0.96 0.58 2.93%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 27/09/11 29/09/10 28/09/09 30/09/08 24/09/07 27/09/06 -
Price 2.48 2.00 1.79 1.55 1.40 2.20 1.45 -
P/RPS 1.59 1.28 1.32 1.34 1.02 1.56 2.15 -4.90%
P/EPS 9.47 5.89 7.50 12.64 9.84 7.20 9.50 -0.05%
EY 10.55 16.98 13.33 7.91 10.16 13.88 10.53 0.03%
DY 4.03 5.00 4.19 3.23 7.14 4.55 5.17 -4.06%
P/NAPS 0.68 0.59 0.56 0.51 0.48 0.76 0.55 3.59%

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