[HWANG] YoY Annualized Quarter Result on 31-Oct-2013 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 5.59%
YoY- 46.56%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 57,256 65,676 66,464 530,400 453,624 333,728 385,464 -27.20%
PBT 46,144 44,552 54,588 103,268 64,148 84,556 120,292 -14.74%
Tax -7,140 -7,428 -9,784 -28,480 -18,228 -22,376 -30,032 -21.27%
NP 39,004 37,124 44,804 74,788 45,920 62,180 90,260 -13.03%
-
NP to SH 39,004 37,124 44,804 54,056 36,884 56,600 85,976 -12.33%
-
Tax Rate 15.47% 16.67% 17.92% 27.58% 28.42% 26.46% 24.97% -
Total Cost 18,252 28,552 21,660 455,612 407,704 271,548 295,204 -37.09%
-
Net Worth 847,469 836,309 796,061 971,478 937,425 885,286 829,637 0.35%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 847,469 836,309 796,061 971,478 937,425 885,286 829,637 0.35%
NOSH 255,261 254,972 255,148 254,981 255,429 255,125 255,273 -0.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 68.12% 56.53% 67.41% 14.10% 10.12% 18.63% 23.42% -
ROE 4.60% 4.44% 5.63% 5.56% 3.93% 6.39% 10.36% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 22.43 25.76 26.05 208.02 177.59 130.81 151.00 -27.20%
EPS 15.28 14.56 17.56 21.20 14.44 22.20 33.68 -12.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.32 3.28 3.12 3.81 3.67 3.47 3.25 0.35%
Adjusted Per Share Value based on latest NOSH - 254,981
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 22.43 25.73 26.04 207.77 177.69 130.73 150.99 -27.20%
EPS 15.28 14.54 17.55 21.17 14.45 22.17 33.68 -12.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3197 3.276 3.1183 3.8055 3.6721 3.4679 3.2499 0.35%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 2.64 2.11 1.93 4.29 2.52 2.21 2.00 -
P/RPS 11.77 8.19 7.41 2.06 1.42 1.69 1.32 43.95%
P/EPS 17.28 14.49 10.99 20.24 17.45 9.96 5.94 19.45%
EY 5.79 6.90 9.10 4.94 5.73 10.04 16.84 -16.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.64 0.62 1.13 0.69 0.64 0.62 4.33%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 24/11/16 25/11/15 26/11/14 27/12/13 13/12/12 08/12/11 13/12/10 -
Price 2.64 2.24 1.95 4.25 2.45 2.33 2.40 -
P/RPS 11.77 8.70 7.49 2.04 1.38 1.78 1.59 39.56%
P/EPS 17.28 15.38 11.10 20.05 16.97 10.50 7.13 15.88%
EY 5.79 6.50 9.01 4.99 5.89 9.52 14.03 -13.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.68 0.63 1.12 0.67 0.67 0.74 1.30%

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