[HWANG] YoY Cumulative Quarter Result on 31-Jul-2013 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 70.44%
YoY- -23.35%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 62,839 64,782 348,701 473,439 397,958 399,333 346,942 -24.76%
PBT 41,952 58,855 498,157 86,505 98,871 119,651 85,742 -11.22%
Tax -6,929 -9,143 -26,677 -20,549 -23,380 -28,187 -21,308 -17.06%
NP 35,023 49,712 471,480 65,956 75,491 91,464 64,434 -9.65%
-
NP to SH 35,023 49,712 456,702 51,193 66,785 86,614 60,874 -8.79%
-
Tax Rate 16.52% 15.53% 5.36% 23.75% 23.65% 23.56% 24.85% -
Total Cost 27,816 15,070 -122,779 407,483 322,467 307,869 282,508 -32.02%
-
Net Worth 836,674 826,832 783,325 962,101 926,182 869,966 808,761 0.56%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 7,652 25,519 644,266 12,759 25,514 25,512 19,134 -14.15%
Div Payout % 21.85% 51.33% 141.07% 24.93% 38.20% 29.46% 31.43% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 836,674 826,832 783,325 962,101 926,182 869,966 808,761 0.56%
NOSH 255,083 255,195 255,155 255,199 255,146 255,122 255,129 -0.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 55.73% 76.74% 135.21% 13.93% 18.97% 22.90% 18.57% -
ROE 4.19% 6.01% 58.30% 5.32% 7.21% 9.96% 7.53% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 24.63 25.39 136.66 185.52 155.97 156.53 135.99 -24.76%
EPS 13.73 19.48 178.99 20.06 26.17 33.95 23.86 -8.79%
DPS 3.00 10.00 252.50 5.00 10.00 10.00 7.50 -14.15%
NAPS 3.28 3.24 3.07 3.77 3.63 3.41 3.17 0.56%
Adjusted Per Share Value based on latest NOSH - 255,223
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 24.62 25.38 136.59 185.46 155.89 156.43 135.90 -24.75%
EPS 13.72 19.47 178.90 20.05 26.16 33.93 23.85 -8.79%
DPS 3.00 10.00 252.37 5.00 9.99 9.99 7.50 -14.15%
NAPS 3.2774 3.2389 3.0685 3.7688 3.6281 3.4078 3.1681 0.56%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 2.55 2.07 1.95 3.78 2.50 2.49 1.65 -
P/RPS 10.35 8.15 1.43 2.04 1.60 1.59 1.21 42.96%
P/EPS 18.57 10.63 1.09 18.84 9.55 7.33 6.92 17.86%
EY 5.38 9.41 91.79 5.31 10.47 13.63 14.46 -15.17%
DY 1.18 4.83 129.49 1.32 4.00 4.02 4.55 -20.12%
P/NAPS 0.78 0.64 0.64 1.00 0.69 0.73 0.52 6.98%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 22/09/16 18/09/15 25/09/14 30/09/13 26/09/12 27/09/11 29/09/10 -
Price 2.64 1.97 1.98 4.12 2.48 2.00 1.79 -
P/RPS 10.72 7.76 1.45 2.22 1.59 1.28 1.32 41.73%
P/EPS 19.23 10.11 1.11 20.54 9.47 5.89 7.50 16.97%
EY 5.20 9.89 90.40 4.87 10.55 16.98 13.33 -14.50%
DY 1.14 5.08 127.53 1.21 4.03 5.00 4.19 -19.48%
P/NAPS 0.80 0.61 0.64 1.09 0.68 0.59 0.56 6.11%

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