[HWANG] YoY Cumulative Quarter Result on 31-Jan-2010 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 103.31%
YoY- 1671.3%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 224,303 174,972 205,974 173,366 140,285 175,561 133,140 9.07%
PBT 34,984 44,400 62,853 47,625 5,425 48,603 39,809 -2.12%
Tax -8,525 -11,598 -15,720 -12,673 -2,084 -11,694 -11,273 -4.54%
NP 26,459 32,802 47,133 34,952 3,341 36,909 28,536 -1.25%
-
NP to SH 18,684 29,633 44,670 33,141 1,871 34,402 26,497 -5.65%
-
Tax Rate 24.37% 26.12% 25.01% 26.61% 38.41% 24.06% 28.32% -
Total Cost 197,844 142,170 158,841 138,414 136,944 138,652 104,604 11.19%
-
Net Worth 939,304 893,309 841,867 793,445 740,710 754,854 690,343 5.26%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 12,762 12,761 12,755 6,378 - 12,750 12,690 0.09%
Div Payout % 68.31% 43.07% 28.56% 19.25% - 37.06% 47.89% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 939,304 893,309 841,867 793,445 740,710 754,854 690,343 5.26%
NOSH 255,245 255,231 255,111 255,127 256,301 255,018 253,802 0.09%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 11.80% 18.75% 22.88% 20.16% 2.38% 21.02% 21.43% -
ROE 1.99% 3.32% 5.31% 4.18% 0.25% 4.56% 3.84% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 87.88 68.55 80.74 67.95 54.73 68.84 52.46 8.97%
EPS 7.32 11.61 17.51 12.99 0.73 13.49 10.44 -5.74%
DPS 5.00 5.00 5.00 2.50 0.00 5.00 5.00 0.00%
NAPS 3.68 3.50 3.30 3.11 2.89 2.96 2.72 5.16%
Adjusted Per Share Value based on latest NOSH - 255,151
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 87.86 68.54 80.68 67.91 54.95 68.77 52.15 9.07%
EPS 7.32 11.61 17.50 12.98 0.73 13.48 10.38 -5.64%
DPS 5.00 5.00 5.00 2.50 0.00 4.99 4.97 0.10%
NAPS 3.6795 3.4993 3.2978 3.1081 2.9015 2.9569 2.7042 5.26%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 3.72 2.30 2.60 1.75 1.12 2.02 2.34 -
P/RPS 4.23 3.36 3.22 2.58 2.05 2.93 4.46 -0.87%
P/EPS 50.82 19.81 14.85 13.47 153.42 14.97 22.41 14.60%
EY 1.97 5.05 6.73 7.42 0.65 6.68 4.46 -12.72%
DY 1.34 2.17 1.92 1.43 0.00 2.48 2.14 -7.49%
P/NAPS 1.01 0.66 0.79 0.56 0.39 0.68 0.86 2.71%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 28/03/12 28/03/11 30/03/10 31/03/09 24/03/08 04/04/07 -
Price 4.21 2.39 2.25 1.75 1.06 1.75 2.69 -
P/RPS 4.79 3.49 2.79 2.58 1.94 2.54 5.13 -1.13%
P/EPS 57.51 20.59 12.85 13.47 145.21 12.97 25.77 14.30%
EY 1.74 4.86 7.78 7.42 0.69 7.71 3.88 -12.50%
DY 1.19 2.09 2.22 1.43 0.00 2.86 1.86 -7.16%
P/NAPS 1.14 0.68 0.68 0.56 0.37 0.59 0.99 2.37%

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