[HWANG] YoY Cumulative Quarter Result on 30-Apr-2013 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
12-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 60.75%
YoY- -37.36%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 48,042 48,831 332,631 335,329 284,929 303,753 258,263 -24.42%
PBT 33,310 48,011 487,269 52,618 71,262 87,232 69,783 -11.58%
Tax -5,636 -7,186 -25,152 -11,967 -17,698 -21,698 -19,122 -18.40%
NP 27,674 40,825 462,117 40,651 53,564 65,534 50,661 -9.57%
-
NP to SH 27,674 40,825 447,297 30,035 47,951 62,170 48,112 -8.79%
-
Tax Rate 16.92% 14.97% 5.16% 22.74% 24.84% 24.87% 27.40% -
Total Cost 20,368 8,006 -129,486 294,678 231,365 238,219 207,602 -32.06%
-
Net Worth 828,944 819,051 773,137 944,175 900,919 846,960 798,465 0.62%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - 637,902 12,759 12,760 12,755 6,377 -
Div Payout % - - 142.61% 42.48% 26.61% 20.52% 13.26% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 828,944 819,051 773,137 944,175 900,919 846,960 798,465 0.62%
NOSH 255,059 255,156 255,160 255,182 255,217 255,108 255,100 -0.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 57.60% 83.60% 138.93% 12.12% 18.80% 21.57% 19.62% -
ROE 3.34% 4.98% 57.85% 3.18% 5.32% 7.34% 6.03% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 18.84 19.14 130.36 131.41 111.64 119.07 101.24 -24.42%
EPS 10.85 16.00 175.30 11.77 18.79 24.37 18.86 -8.79%
DPS 0.00 0.00 250.00 5.00 5.00 5.00 2.50 -
NAPS 3.25 3.21 3.03 3.70 3.53 3.32 3.13 0.62%
Adjusted Per Share Value based on latest NOSH - 255,078
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 18.82 19.13 130.30 131.36 111.61 118.99 101.17 -24.42%
EPS 10.84 15.99 175.22 11.77 18.78 24.35 18.85 -8.80%
DPS 0.00 0.00 249.88 5.00 5.00 5.00 2.50 -
NAPS 3.2472 3.2084 3.0285 3.6985 3.5291 3.3177 3.1278 0.62%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 2.19 1.94 1.85 4.29 2.39 2.46 1.72 -
P/RPS 11.63 10.14 1.42 3.26 2.14 2.07 1.70 37.74%
P/EPS 20.18 12.13 1.06 36.45 12.72 10.09 9.12 14.13%
EY 4.95 8.25 94.76 2.74 7.86 9.91 10.97 -12.41%
DY 0.00 0.00 135.14 1.17 2.09 2.03 1.45 -
P/NAPS 0.67 0.60 0.61 1.16 0.68 0.74 0.55 3.34%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/06/16 24/06/15 26/06/14 12/06/13 07/06/12 08/06/11 18/06/10 -
Price 2.60 2.00 1.84 4.48 2.37 2.51 1.60 -
P/RPS 13.80 10.45 1.41 3.41 2.12 2.11 1.58 43.45%
P/EPS 23.96 12.50 1.05 38.06 12.61 10.30 8.48 18.88%
EY 4.17 8.00 95.27 2.63 7.93 9.71 11.79 -15.89%
DY 0.00 0.00 135.87 1.12 2.11 1.99 1.56 -
P/NAPS 0.80 0.62 0.61 1.21 0.67 0.76 0.51 7.78%

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