[HWANG] YoY Cumulative Quarter Result on 31-Oct-2009 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
09-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -47.9%
YoY- 446.83%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 113,406 83,432 96,366 86,989 83,182 84,403 43,822 17.15%
PBT 16,037 21,139 30,073 23,129 5,372 24,618 10,453 7.38%
Tax -4,557 -5,594 -7,508 -5,853 -1,803 -5,241 -2,934 7.60%
NP 11,480 15,545 22,565 17,276 3,569 19,377 7,519 7.30%
-
NP to SH 9,221 14,150 21,494 16,301 2,981 18,466 7,059 4.54%
-
Tax Rate 28.42% 26.46% 24.97% 25.31% 33.56% 21.29% 28.07% -
Total Cost 101,926 67,887 73,801 69,713 79,613 65,026 36,303 18.75%
-
Net Worth 937,425 885,286 829,637 785,713 743,976 754,963 507,039 10.77%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 937,425 885,286 829,637 785,713 743,976 754,963 507,039 10.77%
NOSH 255,429 255,125 255,273 255,101 254,786 255,055 253,519 0.12%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 10.12% 18.63% 23.42% 19.86% 4.29% 22.96% 17.16% -
ROE 0.98% 1.60% 2.59% 2.07% 0.40% 2.45% 1.39% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 44.40 32.70 37.75 34.10 32.65 33.09 17.29 17.00%
EPS 3.61 5.55 8.42 6.39 1.17 7.24 2.78 4.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.47 3.25 3.08 2.92 2.96 2.00 10.63%
Adjusted Per Share Value based on latest NOSH - 255,101
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 44.42 32.68 37.75 34.08 32.58 33.06 17.17 17.14%
EPS 3.61 5.54 8.42 6.39 1.17 7.23 2.77 4.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6721 3.4679 3.2499 3.0778 2.9143 2.9574 1.9862 10.77%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.52 2.21 2.00 1.61 1.05 2.41 1.74 -
P/RPS 5.68 6.76 5.30 4.72 3.22 7.28 10.07 -9.09%
P/EPS 69.81 39.85 23.75 25.20 89.74 33.29 62.49 1.86%
EY 1.43 2.51 4.21 3.97 1.11 3.00 1.60 -1.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.62 0.52 0.36 0.81 0.87 -3.78%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 13/12/12 08/12/11 13/12/10 09/12/09 22/12/08 07/12/07 30/11/06 -
Price 2.45 2.33 2.40 1.60 1.07 2.29 2.02 -
P/RPS 5.52 7.12 6.36 4.69 3.28 6.92 11.69 -11.74%
P/EPS 67.87 42.01 28.50 25.04 91.45 31.63 72.55 -1.10%
EY 1.47 2.38 3.51 3.99 1.09 3.16 1.38 1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.74 0.52 0.37 0.77 1.01 -6.60%

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