[HWANG] YoY 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- 86.4%
YoY- 12.34%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 14,797 15,951 16,070 138,110 113,029 95,580 88,679 -25.78%
PBT 8,642 10,844 10,888 33,887 27,609 32,419 15,959 -9.70%
Tax -1,293 -1,957 -1,525 -8,582 -5,682 -6,489 -2,186 -8.37%
NP 7,349 8,887 9,363 25,305 21,927 25,930 13,773 -9.93%
-
NP to SH 7,349 8,887 9,405 21,158 18,834 24,444 12,762 -8.78%
-
Tax Rate 14.96% 18.05% 14.01% 25.33% 20.58% 20.02% 13.70% -
Total Cost 7,448 7,064 6,707 112,805 91,102 69,650 74,906 -31.91%
-
Net Worth 836,969 827,410 784,601 962,191 926,778 870,083 809,110 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 7,655 25,537 6,389 - 12,765 12,757 12,762 -8.15%
Div Payout % 104.17% 287.36% 67.93% - 67.78% 52.19% 100.00% -
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 836,969 827,410 784,601 962,191 926,778 870,083 809,110 0.56%
NOSH 255,173 255,373 255,570 255,223 255,310 255,156 255,240 -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 49.67% 55.71% 58.26% 18.32% 19.40% 27.13% 15.53% -
ROE 0.88% 1.07% 1.20% 2.20% 2.03% 2.81% 1.58% -
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 5.80 6.25 6.29 54.11 44.27 37.46 34.74 -25.77%
EPS 2.88 3.48 3.68 8.29 7.38 9.58 5.00 -8.77%
DPS 3.00 10.00 2.50 0.00 5.00 5.00 5.00 -8.15%
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 5.80 6.25 6.29 54.10 44.28 37.44 34.74 -25.77%
EPS 2.88 3.48 3.68 8.29 7.38 9.58 5.00 -8.77%
DPS 3.00 10.00 2.50 0.00 5.00 5.00 5.00 -8.15%
NAPS 3.2786 3.2411 3.0735 3.7691 3.6304 3.4083 3.1695 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 43.97 33.14 31.01 6.99 5.65 6.65 4.75 44.85%
P/EPS 88.54 59.48 52.99 45.60 33.89 25.99 33.00 17.86%
EY 1.13 1.68 1.89 2.19 2.95 3.85 3.03 -15.14%
DY 1.18 4.83 1.28 0.00 2.00 2.01 3.03 -14.53%
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 45.53 31.54 31.49 7.61 5.60 5.34 5.15 43.74%
P/EPS 91.67 56.61 53.80 49.70 33.62 20.88 35.80 16.94%
EY 1.09 1.77 1.86 2.01 2.97 4.79 2.79 -14.48%
DY 1.14 5.08 1.26 0.00 2.02 2.50 2.79 -13.84%
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