[HWANG] YoY TTM Result on 30-Apr-2010 [#3]

Stock

[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD

Announcement Date

18-Jun-2010

Admission Sponsor

Sponsor

Financial Year

31-Jul-2010

Quarter

30-Apr-2010 [#3]

Profit Trend

QoQ- 3.19%

YoY- 529.54%

Quarter Report

HWANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
TTM Result
Revenue	448,358	380,509	392,432	341,551	295,508	372,170	312,857	6.17%
YoY %	17.83%	-3.04%	14.90%	15.58%	-20.60%	18.96%	-	-
Horiz. %	143.31%	121.62%	125.43%	109.17%	94.45%	118.96%	100.00%	-
PBT	80,227	103,681	103,191	91,833	18,559	89,740	94,694	-2.72%
YoY %	-22.62%	0.47%	12.37%	394.82%	-79.32%	-5.23%	-	-
Horiz. %	84.72%	109.49%	108.97%	96.98%	19.60%	94.77%	100.00%	-
Tax	-17,649	-24,187	-23,884	-23,765	-5,279	-24,662	-13,167	4.99%
YoY %	27.03%	-1.27%	-0.50%	-350.18%	78.59%	-87.30%	-	-
Horiz. %	134.04%	183.69%	181.39%	180.49%	40.09%	187.30%	100.00%	-
NP	62,578	79,494	79,307	68,068	13,280	65,078	81,527	-4.30%
YoY %	-21.28%	0.24%	16.51%	412.56%	-79.59%	-20.18%	-	-
Horiz. %	76.76%	97.51%	97.28%	83.49%	16.29%	79.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,869	72,395	74,932	64,553	10,254	60,070	79,324	-7.74%
YoY %	-32.50%	-3.39%	16.08%	529.54%	-82.93%	-24.27%	-	-
Horiz. %	61.61%	91.26%	94.46%	81.38%	12.93%	75.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.00%	23.33%	23.15%	25.88%	28.44%	27.48%	13.90%	-
YoY %	-5.70%	0.78%	-10.55%	-9.00%	3.49%	97.70%	-	-
Horiz. %	158.27%	167.84%	166.55%	186.19%	204.60%	197.70%	100.00%	-
Total Cost	385,780	301,015	313,125	273,483	282,228	307,092	231,330	8.88%
YoY %	28.16%	-3.87%	14.50%	-3.10%	-8.10%	32.75%	-	-
Horiz. %	166.77%	130.12%	135.36%	118.22%	122.00%	132.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	943,791	900,842	846,938	798,283	752,163	751,498	717,114	4.67%
YoY %	4.77%	6.36%	6.09%	6.13%	0.09%	4.79%	-	-
Horiz. %	131.61%	125.62%	118.10%	111.32%	104.89%	104.79%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Dividend
Div	25,518	25,524	38,279	19,143	12,763	25,496	25,415	0.06%
YoY %	-0.02%	-33.32%	99.96%	49.99%	-49.94%	0.32%	-	-
Horiz. %	100.41%	100.43%	150.62%	75.32%	50.22%	100.32%	100.00%	-
Div Payout %	52.22%	35.26%	51.09%	29.66%	124.48%	42.44%	32.04%	-
YoY %	48.10%	-30.98%	72.25%	-76.17%	193.31%	32.46%	-	-
Horiz. %	162.98%	110.05%	159.46%	92.57%	388.51%	132.46%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Equity
Net Worth	943,791	900,842	846,938	798,283	752,163	751,498	717,114	4.67%
YoY %	4.77%	6.36%	6.09%	6.13%	0.09%	4.79%	-	-
Horiz. %	131.61%	125.62%	118.10%	111.32%	104.89%	104.79%	100.00%	-
NOSH	255,078	255,196	255,102	255,042	254,970	254,745	254,295	0.05%
YoY %	-0.05%	0.04%	0.02%	0.03%	0.09%	0.18%	-	-
Horiz. %	100.31%	100.35%	100.32%	100.29%	100.27%	100.18%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Ratio Analysis
NP Margin	13.96%	20.89%	20.21%	19.93%	4.49%	17.49%	26.06%	-
YoY %	-33.17%	3.36%	1.40%	343.88%	-74.33%	-32.89%	-	-
Horiz. %	53.57%	80.16%	77.55%	76.48%	17.23%	67.11%	100.00%	-
ROE	5.18%	8.04%	8.85%	8.09%	1.36%	7.99%	11.06%	-
YoY %	-35.57%	-9.15%	9.39%	494.85%	-82.98%	-27.76%	-	-
Horiz. %	46.84%	72.69%	80.02%	73.15%	12.30%	72.24%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Per Share
RPS	175.77	149.10	153.83	133.92	115.90	146.10	123.03	6.12%
YoY %	17.89%	-3.07%	14.87%	15.55%	-20.67%	18.75%	-	-
Horiz. %	142.87%	121.19%	125.03%	108.85%	94.20%	118.75%	100.00%	-
EPS	19.16	28.37	29.37	25.31	4.02	23.58	31.19	-7.79%
YoY %	-32.46%	-3.40%	16.04%	529.60%	-82.95%	-24.40%	-	-
Horiz. %	61.43%	90.96%	94.16%	81.15%	12.89%	75.60%	100.00%	-
DPS	10.00	10.00	15.00	7.50	5.00	10.00	10.00	0.00%
YoY %	0.00%	-33.33%	100.00%	50.00%	-50.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	150.00%	75.00%	50.00%	100.00%	100.00%	-
NAPS	3.70	3.53	3.32	3.13	2.95	2.95	2.82	4.62%
YoY %	4.82%	6.33%	6.07%	6.10%	0.00%	4.61%	-	-
Horiz. %	131.21%	125.18%	117.73%	110.99%	104.61%	104.61%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 255,042
RPS	175.63	149.05	153.72	133.79	115.76	145.79	122.55	6.17%
YoY %	17.83%	-3.04%	14.90%	15.58%	-20.60%	18.96%	-	-
Horiz. %	143.31%	121.62%	125.43%	109.17%	94.46%	118.96%	100.00%	-
EPS	19.14	28.36	29.35	25.29	4.02	23.53	31.07	-7.75%
YoY %	-32.51%	-3.37%	16.05%	529.10%	-82.92%	-24.27%	-	-
Horiz. %	61.60%	91.28%	94.46%	81.40%	12.94%	75.73%	100.00%	-
DPS	10.00	10.00	14.99	7.50	5.00	9.99	9.96	0.06%
YoY %	0.00%	-33.29%	99.87%	50.00%	-49.95%	0.30%	-	-
Horiz. %	100.40%	100.40%	150.50%	75.30%	50.20%	100.30%	100.00%	-
NAPS	3.697	3.5288	3.3176	3.127	2.9464	2.9438	2.8091	4.67%
YoY %	4.77%	6.37%	6.10%	6.13%	0.09%	4.80%	-	-
Horiz. %	131.61%	125.62%	118.10%	111.32%	104.89%	104.80%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/13	30/04/12	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	-
Price	4.29	2.39	2.46	1.72	1.29	1.84	2.88	-
P/RPS	2.44	1.60	1.60	1.28	1.11	1.26	2.34	0.69%
YoY %	52.50%	0.00%	25.00%	15.32%	-11.90%	-46.15%	-	-
Horiz. %	104.27%	68.38%	68.38%	54.70%	47.44%	53.85%	100.00%	-
P/EPS	22.39	8.42	8.37	6.80	32.08	7.80	9.23	15.90%
YoY %	165.91%	0.60%	23.09%	-78.80%	311.28%	-15.49%	-	-
Horiz. %	242.58%	91.22%	90.68%	73.67%	347.56%	84.51%	100.00%	-
EY	4.47	11.87	11.94	14.72	3.12	12.82	10.83	-13.70%
YoY %	-62.34%	-0.59%	-18.89%	371.79%	-75.66%	18.37%	-	-
Horiz. %	41.27%	109.60%	110.25%	135.92%	28.81%	118.37%	100.00%	-
DY	2.33	4.18	6.10	4.36	3.88	5.43	3.47	-6.41%
YoY %	-44.26%	-31.48%	39.91%	12.37%	-28.55%	56.48%	-	-
Horiz. %	67.15%	120.46%	175.79%	125.65%	111.82%	156.48%	100.00%	-
P/NAPS	1.16	0.68	0.74	0.55	0.44	0.62	1.02	2.16%
YoY %	70.59%	-8.11%	34.55%	25.00%	-29.03%	-39.22%	-	-
Horiz. %	113.73%	66.67%	72.55%	53.92%	43.14%	60.78%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	12/06/13	07/06/12	08/06/11	18/06/10	27/05/09	10/06/08	04/06/07	-
Price	4.48	2.37	2.51	1.60	1.45	1.80	2.62	-
P/RPS	2.55	1.59	1.63	1.19	1.25	1.23	2.13	3.04%
YoY %	60.38%	-2.45%	36.97%	-4.80%	1.63%	-42.25%	-	-
Horiz. %	119.72%	74.65%	76.53%	55.87%	58.69%	57.75%	100.00%	-
P/EPS	23.38	8.35	8.55	6.32	36.05	7.63	8.40	18.58%
YoY %	180.00%	-2.34%	35.28%	-82.47%	372.48%	-9.17%	-	-
Horiz. %	278.33%	99.40%	101.79%	75.24%	429.17%	90.83%	100.00%	-
EY	4.28	11.97	11.70	15.82	2.77	13.10	11.91	-15.66%
YoY %	-64.24%	2.31%	-26.04%	471.12%	-78.85%	9.99%	-	-
Horiz. %	35.94%	100.50%	98.24%	132.83%	23.26%	109.99%	100.00%	-
DY	2.23	4.22	5.98	4.69	3.45	5.56	3.82	-8.57%
YoY %	-47.16%	-29.43%	27.51%	35.94%	-37.95%	45.55%	-	-
Horiz. %	58.38%	110.47%	156.54%	122.77%	90.31%	145.55%	100.00%	-
P/NAPS	1.21	0.67	0.76	0.51	0.49	0.61	0.93	4.47%
YoY %	80.60%	-11.84%	49.02%	4.08%	-19.67%	-34.41%	-	-
Horiz. %	130.11%	72.04%	81.72%	54.84%	52.69%	65.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos