[HWANG] YoY Annualized Quarter Result on 30-Apr-2012 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
07-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 7.88%
YoY- -22.87%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 65,108 443,508 447,105 379,905 405,004 344,350 283,346 -21.72%
PBT 64,014 649,692 70,157 95,016 116,309 93,044 31,290 12.66%
Tax -9,581 -33,536 -15,956 -23,597 -28,930 -25,496 -8,681 1.65%
NP 54,433 616,156 54,201 71,418 87,378 67,548 22,609 15.76%
-
NP to SH 54,433 596,396 40,046 63,934 82,893 64,149 19,798 18.35%
-
Tax Rate 14.97% 5.16% 22.74% 24.83% 24.87% 27.40% 27.74% -
Total Cost 10,674 -172,648 392,904 308,486 317,625 276,802 260,737 -41.27%
-
Net Worth 819,051 773,137 944,175 900,919 846,960 798,465 752,655 1.41%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - 850,536 17,012 17,014 17,007 8,503 - -
Div Payout % - 142.61% 42.48% 26.61% 20.52% 13.26% - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 819,051 773,137 944,175 900,919 846,960 798,465 752,655 1.41%
NOSH 255,156 255,160 255,182 255,217 255,108 255,100 255,137 0.00%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 83.60% 138.93% 12.12% 18.80% 21.57% 19.62% 7.98% -
ROE 6.65% 77.14% 4.24% 7.10% 9.79% 8.03% 2.63% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 25.52 173.82 175.21 148.86 158.76 134.99 111.06 -21.72%
EPS 21.33 233.73 15.69 25.05 32.49 25.15 7.76 18.34%
DPS 0.00 333.33 6.67 6.67 6.67 3.33 0.00 -
NAPS 3.21 3.03 3.70 3.53 3.32 3.13 2.95 1.41%
Adjusted Per Share Value based on latest NOSH - 255,196
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 25.50 173.73 175.14 148.82 158.65 134.89 110.99 -21.73%
EPS 21.32 233.62 15.69 25.04 32.47 25.13 7.76 18.33%
DPS 0.00 333.17 6.66 6.66 6.66 3.33 0.00 -
NAPS 3.2084 3.0285 3.6985 3.5291 3.3177 3.1278 2.9483 1.41%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 1.94 1.85 4.29 2.39 2.46 1.72 1.29 -
P/RPS 7.60 1.06 2.45 1.61 1.55 1.27 1.16 36.77%
P/EPS 9.09 0.79 27.34 9.54 7.57 6.84 16.62 -9.56%
EY 11.00 126.34 3.66 10.48 13.21 14.62 6.02 10.56%
DY 0.00 180.18 1.55 2.79 2.71 1.94 0.00 -
P/NAPS 0.60 0.61 1.16 0.68 0.74 0.55 0.44 5.30%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 24/06/15 26/06/14 12/06/13 07/06/12 08/06/11 18/06/10 27/05/09 -
Price 2.00 1.84 4.48 2.37 2.51 1.60 1.45 -
P/RPS 7.84 1.06 2.56 1.59 1.58 1.19 1.31 34.72%
P/EPS 9.38 0.79 28.55 9.46 7.72 6.36 18.69 -10.84%
EY 10.67 127.03 3.50 10.57 12.95 15.72 5.35 12.18%
DY 0.00 181.16 1.49 2.81 2.66 2.08 0.00 -
P/NAPS 0.62 0.61 1.21 0.67 0.76 0.51 0.49 3.99%

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