[HWANG] YoY Annualized Quarter Result on 31-Oct-2012 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -44.77%
YoY- -34.83%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 65,676 66,464 530,400 453,624 333,728 385,464 347,956 -24.25%
PBT 44,552 54,588 103,268 64,148 84,556 120,292 92,516 -11.46%
Tax -7,428 -9,784 -28,480 -18,228 -22,376 -30,032 -23,412 -17.40%
NP 37,124 44,804 74,788 45,920 62,180 90,260 69,104 -9.83%
-
NP to SH 37,124 44,804 54,056 36,884 56,600 85,976 65,204 -8.95%
-
Tax Rate 16.67% 17.92% 27.58% 28.42% 26.46% 24.97% 25.31% -
Total Cost 28,552 21,660 455,612 407,704 271,548 295,204 278,852 -31.59%
-
Net Worth 836,309 796,061 971,478 937,425 885,286 829,637 785,713 1.04%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 836,309 796,061 971,478 937,425 885,286 829,637 785,713 1.04%
NOSH 254,972 255,148 254,981 255,429 255,125 255,273 255,101 -0.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 56.53% 67.41% 14.10% 10.12% 18.63% 23.42% 19.86% -
ROE 4.44% 5.63% 5.56% 3.93% 6.39% 10.36% 8.30% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 25.76 26.05 208.02 177.59 130.81 151.00 136.40 -24.24%
EPS 14.56 17.56 21.20 14.44 22.20 33.68 25.56 -8.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.12 3.81 3.67 3.47 3.25 3.08 1.05%
Adjusted Per Share Value based on latest NOSH - 255,429
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 25.73 26.04 207.77 177.69 130.73 150.99 136.30 -24.25%
EPS 14.54 17.55 21.17 14.45 22.17 33.68 25.54 -8.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.276 3.1183 3.8055 3.6721 3.4679 3.2499 3.0778 1.04%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 2.11 1.93 4.29 2.52 2.21 2.00 1.61 -
P/RPS 8.19 7.41 2.06 1.42 1.69 1.32 1.18 38.09%
P/EPS 14.49 10.99 20.24 17.45 9.96 5.94 6.30 14.88%
EY 6.90 9.10 4.94 5.73 10.04 16.84 15.88 -12.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 1.13 0.69 0.64 0.62 0.52 3.51%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 25/11/15 26/11/14 27/12/13 13/12/12 08/12/11 13/12/10 09/12/09 -
Price 2.24 1.95 4.25 2.45 2.33 2.40 1.60 -
P/RPS 8.70 7.49 2.04 1.38 1.78 1.59 1.17 39.68%
P/EPS 15.38 11.10 20.05 16.97 10.50 7.13 6.26 16.15%
EY 6.50 9.01 4.99 5.89 9.52 14.03 15.97 -13.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 1.12 0.67 0.67 0.74 0.52 4.57%

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