[HWANG] YoY Annualized Quarter Result on 31-Jan-2011 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
28-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- 3.91%
YoY- 34.79%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 488,086 448,606 349,944 411,948 346,732 280,570 351,122 5.63%
PBT 181,148 69,968 88,800 125,706 95,250 10,850 97,206 10.92%
Tax -39,464 -17,050 -23,196 -31,440 -25,346 -4,168 -23,388 9.10%
NP 141,684 52,918 65,604 94,266 69,904 6,682 73,818 11.46%
-
NP to SH 120,334 37,368 59,266 89,340 66,282 3,742 68,804 9.75%
-
Tax Rate 21.79% 24.37% 26.12% 25.01% 26.61% 38.41% 24.06% -
Total Cost 346,402 395,688 284,340 317,682 276,828 273,888 277,304 3.77%
-
Net Worth 1,023,196 939,304 893,309 841,867 793,445 740,710 754,854 5.19%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - 25,524 25,523 25,511 12,756 - 25,501 -
Div Payout % - 68.31% 43.07% 28.56% 19.25% - 37.06% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 1,023,196 939,304 893,309 841,867 793,445 740,710 754,854 5.19%
NOSH 255,161 255,245 255,231 255,111 255,127 256,301 255,018 0.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 29.03% 11.80% 18.75% 22.88% 20.16% 2.38% 21.02% -
ROE 11.76% 3.98% 6.63% 10.61% 8.35% 0.51% 9.11% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 191.29 175.75 137.11 161.48 135.91 109.47 137.68 5.62%
EPS 47.16 14.64 23.22 35.02 25.98 1.46 26.98 9.74%
DPS 0.00 10.00 10.00 10.00 5.00 0.00 10.00 -
NAPS 4.01 3.68 3.50 3.30 3.11 2.89 2.96 5.18%
Adjusted Per Share Value based on latest NOSH - 255,242
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 191.19 175.73 137.08 161.37 135.82 109.91 137.54 5.63%
EPS 47.14 14.64 23.22 35.00 25.96 1.47 26.95 9.75%
DPS 0.00 10.00 10.00 9.99 5.00 0.00 9.99 -
NAPS 4.0081 3.6795 3.4993 3.2978 3.1081 2.9015 2.9569 5.19%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 3.83 3.72 2.30 2.60 1.75 1.12 2.02 -
P/RPS 2.00 2.12 1.68 1.61 1.29 1.02 1.47 5.26%
P/EPS 8.12 25.41 9.91 7.42 6.74 76.71 7.49 1.35%
EY 12.31 3.94 10.10 13.47 14.85 1.30 13.36 -1.35%
DY 0.00 2.69 4.35 3.85 2.86 0.00 4.95 -
P/NAPS 0.96 1.01 0.66 0.79 0.56 0.39 0.68 5.91%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 31/03/14 27/03/13 28/03/12 28/03/11 30/03/10 31/03/09 24/03/08 -
Price 4.00 4.21 2.39 2.25 1.75 1.06 1.75 -
P/RPS 2.09 2.40 1.74 1.39 1.29 0.97 1.27 8.64%
P/EPS 8.48 28.76 10.29 6.42 6.74 72.60 6.49 4.55%
EY 11.79 3.48 9.72 15.56 14.85 1.38 15.42 -4.37%
DY 0.00 2.38 4.18 4.44 2.86 0.00 5.71 -
P/NAPS 1.00 1.14 0.68 0.68 0.56 0.37 0.59 9.18%

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