[HWANG] YoY Annualized Quarter Result on 31-Jan-2010 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 1.65%
YoY- 1671.3%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 448,606 349,944 411,948 346,732 280,570 351,122 266,280 9.07%
PBT 69,968 88,800 125,706 95,250 10,850 97,206 79,618 -2.12%
Tax -17,050 -23,196 -31,440 -25,346 -4,168 -23,388 -22,546 -4.54%
NP 52,918 65,604 94,266 69,904 6,682 73,818 57,072 -1.25%
-
NP to SH 37,368 59,266 89,340 66,282 3,742 68,804 52,994 -5.65%
-
Tax Rate 24.37% 26.12% 25.01% 26.61% 38.41% 24.06% 28.32% -
Total Cost 395,688 284,340 317,682 276,828 273,888 277,304 209,208 11.19%
-
Net Worth 939,304 893,309 841,867 793,445 740,710 754,854 690,343 5.26%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 25,524 25,523 25,511 12,756 - 25,501 25,380 0.09%
Div Payout % 68.31% 43.07% 28.56% 19.25% - 37.06% 47.89% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 939,304 893,309 841,867 793,445 740,710 754,854 690,343 5.26%
NOSH 255,245 255,231 255,111 255,127 256,301 255,018 253,802 0.09%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 11.80% 18.75% 22.88% 20.16% 2.38% 21.02% 21.43% -
ROE 3.98% 6.63% 10.61% 8.35% 0.51% 9.11% 7.68% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 175.75 137.11 161.48 135.91 109.47 137.68 104.92 8.96%
EPS 14.64 23.22 35.02 25.98 1.46 26.98 20.88 -5.74%
DPS 10.00 10.00 10.00 5.00 0.00 10.00 10.00 0.00%
NAPS 3.68 3.50 3.30 3.11 2.89 2.96 2.72 5.16%
Adjusted Per Share Value based on latest NOSH - 255,151
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 175.73 137.08 161.37 135.82 109.91 137.54 104.31 9.07%
EPS 14.64 23.22 35.00 25.96 1.47 26.95 20.76 -5.64%
DPS 10.00 10.00 9.99 5.00 0.00 9.99 9.94 0.10%
NAPS 3.6795 3.4993 3.2978 3.1081 2.9015 2.9569 2.7042 5.26%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 3.72 2.30 2.60 1.75 1.12 2.02 2.34 -
P/RPS 2.12 1.68 1.61 1.29 1.02 1.47 2.23 -0.83%
P/EPS 25.41 9.91 7.42 6.74 76.71 7.49 11.21 14.59%
EY 3.94 10.10 13.47 14.85 1.30 13.36 8.92 -12.72%
DY 2.69 4.35 3.85 2.86 0.00 4.95 4.27 -7.40%
P/NAPS 1.01 0.66 0.79 0.56 0.39 0.68 0.86 2.71%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 28/03/12 28/03/11 30/03/10 31/03/09 24/03/08 04/04/07 -
Price 4.21 2.39 2.25 1.75 1.06 1.75 2.69 -
P/RPS 2.40 1.74 1.39 1.29 0.97 1.27 2.56 -1.06%
P/EPS 28.76 10.29 6.42 6.74 72.60 6.49 12.88 14.31%
EY 3.48 9.72 15.56 14.85 1.38 15.42 7.76 -12.50%
DY 2.38 4.18 4.44 2.86 0.00 5.71 3.72 -7.16%
P/NAPS 1.14 0.68 0.68 0.56 0.37 0.59 0.99 2.37%

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