[HWANG] YoY Annual (Unaudited) Result on 31-Jul-2010 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
YoY- 94.55%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 473,439 397,958 399,333 346,942 295,798 348,593 358,792 4.72%
PBT 86,505 98,871 119,651 85,742 45,518 55,556 111,711 -4.16%
Tax -20,549 -23,380 -28,187 -21,308 -11,154 -14,718 -30,898 -6.56%
NP 65,956 75,491 91,464 64,434 34,364 40,838 80,813 -3.32%
-
NP to SH 51,193 66,785 86,614 60,874 31,290 36,303 77,634 -6.69%
-
Tax Rate 23.75% 23.65% 23.56% 24.85% 24.50% 26.49% 27.66% -
Total Cost 407,483 322,467 307,869 282,508 261,434 307,755 277,979 6.57%
-
Net Worth 962,101 926,182 869,966 808,761 770,765 744,938 737,192 4.53%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 12,759 25,514 25,512 19,134 12,761 25,511 25,420 -10.84%
Div Payout % 24.93% 38.20% 29.46% 31.43% 40.78% 70.27% 32.74% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 962,101 926,182 869,966 808,761 770,765 744,938 737,192 4.53%
NOSH 255,199 255,146 255,122 255,129 255,220 255,115 254,204 0.06%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 13.93% 18.97% 22.90% 18.57% 11.62% 11.72% 22.52% -
ROE 5.32% 7.21% 9.96% 7.53% 4.06% 4.87% 10.53% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 185.52 155.97 156.53 135.99 115.90 136.64 141.14 4.65%
EPS 20.06 26.17 33.95 23.86 12.26 14.23 30.54 -6.75%
DPS 5.00 10.00 10.00 7.50 5.00 10.00 10.00 -10.90%
NAPS 3.77 3.63 3.41 3.17 3.02 2.92 2.90 4.46%
Adjusted Per Share Value based on latest NOSH - 255,240
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 185.46 155.89 156.43 135.90 115.87 136.55 140.55 4.72%
EPS 20.05 26.16 33.93 23.85 12.26 14.22 30.41 -6.70%
DPS 5.00 9.99 9.99 7.50 5.00 9.99 9.96 -10.84%
NAPS 3.7688 3.6281 3.4078 3.1681 3.0193 2.9181 2.8877 4.53%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 3.78 2.50 2.49 1.65 1.63 1.65 2.77 -
P/RPS 2.04 1.60 1.59 1.21 1.41 1.21 1.96 0.66%
P/EPS 18.84 9.55 7.33 6.92 13.30 11.60 9.07 12.94%
EY 5.31 10.47 13.63 14.46 7.52 8.62 11.03 -11.46%
DY 1.32 4.00 4.02 4.55 3.07 6.06 3.61 -15.42%
P/NAPS 1.00 0.69 0.73 0.52 0.54 0.57 0.96 0.68%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 30/09/13 26/09/12 27/09/11 29/09/10 28/09/09 30/09/08 24/09/07 -
Price 4.12 2.48 2.00 1.79 1.55 1.40 2.20 -
P/RPS 2.22 1.59 1.28 1.32 1.34 1.02 1.56 6.05%
P/EPS 20.54 9.47 5.89 7.50 12.64 9.84 7.20 19.07%
EY 4.87 10.55 16.98 13.33 7.91 10.16 13.88 -16.00%
DY 1.21 4.03 5.00 4.19 3.23 7.14 4.55 -19.79%
P/NAPS 1.09 0.68 0.59 0.56 0.51 0.48 0.76 6.18%

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