[HWANG] YoY Cumulative Quarter Result on 30-Apr-2010 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
18-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 45.17%
YoY- 224.01%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 335,329 284,929 303,753 258,263 212,510 265,595 252,217 4.85%
PBT 52,618 71,262 87,232 69,783 23,468 60,465 82,435 -7.20%
Tax -11,967 -17,698 -21,698 -19,122 -6,511 -15,950 -22,186 -9.76%
NP 40,651 53,564 65,534 50,661 16,957 44,515 60,249 -6.34%
-
NP to SH 30,035 47,951 62,170 48,112 14,849 40,898 58,462 -10.49%
-
Tax Rate 22.74% 24.84% 24.87% 27.40% 27.74% 26.38% 26.91% -
Total Cost 294,678 231,365 238,219 207,602 195,553 221,080 191,968 7.39%
-
Net Worth 944,175 900,919 846,960 798,465 752,655 752,645 716,172 4.70%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 12,759 12,760 12,755 6,377 - 12,756 12,698 0.07%
Div Payout % 42.48% 26.61% 20.52% 13.26% - 31.19% 21.72% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 944,175 900,919 846,960 798,465 752,655 752,645 716,172 4.70%
NOSH 255,182 255,217 255,108 255,100 255,137 255,134 253,961 0.07%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 12.12% 18.80% 21.57% 19.62% 7.98% 16.76% 23.89% -
ROE 3.18% 5.32% 7.34% 6.03% 1.97% 5.43% 8.16% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 131.41 111.64 119.07 101.24 83.29 104.10 99.31 4.77%
EPS 11.77 18.79 24.37 18.86 5.82 16.03 23.02 -10.56%
DPS 5.00 5.00 5.00 2.50 0.00 5.00 5.00 0.00%
NAPS 3.70 3.53 3.32 3.13 2.95 2.95 2.82 4.62%
Adjusted Per Share Value based on latest NOSH - 255,042
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 131.36 111.61 118.99 101.17 83.24 104.04 98.80 4.85%
EPS 11.77 18.78 24.35 18.85 5.82 16.02 22.90 -10.49%
DPS 5.00 5.00 5.00 2.50 0.00 5.00 4.97 0.10%
NAPS 3.6985 3.5291 3.3177 3.1278 2.9483 2.9483 2.8054 4.70%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 4.29 2.39 2.46 1.72 1.29 1.84 2.88 -
P/RPS 3.26 2.14 2.07 1.70 1.55 1.77 2.90 1.96%
P/EPS 36.45 12.72 10.09 9.12 22.16 11.48 12.51 19.49%
EY 2.74 7.86 9.91 10.97 4.51 8.71 7.99 -16.32%
DY 1.17 2.09 2.03 1.45 0.00 2.72 1.74 -6.39%
P/NAPS 1.16 0.68 0.74 0.55 0.44 0.62 1.02 2.16%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 12/06/13 07/06/12 08/06/11 18/06/10 27/05/09 10/06/08 04/06/07 -
Price 4.48 2.37 2.51 1.60 1.45 1.80 2.62 -
P/RPS 3.41 2.12 2.11 1.58 1.74 1.73 2.64 4.35%
P/EPS 38.06 12.61 10.30 8.48 24.91 11.23 11.38 22.26%
EY 2.63 7.93 9.71 11.79 4.01 8.91 8.79 -18.20%
DY 1.12 2.11 1.99 1.56 0.00 2.78 1.91 -8.50%
P/NAPS 1.21 0.67 0.76 0.51 0.49 0.61 0.93 4.47%

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