[HWANG] YoY TTM Result on 30-Apr-2013 [#3]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
12-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -12.48%
YoY- -32.5%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 63,993 64,901 470,741 448,358 380,509 392,432 341,551 -24.33%
PBT 44,154 58,899 521,156 80,227 103,681 103,191 91,833 -11.47%
Tax -7,593 -8,711 -33,734 -17,649 -24,187 -23,884 -23,765 -17.30%
NP 36,561 50,188 487,422 62,578 79,494 79,307 68,068 -9.83%
-
NP to SH 36,561 50,230 468,455 48,869 72,395 74,932 64,553 -9.03%
-
Tax Rate 17.20% 14.79% 6.47% 22.00% 23.33% 23.15% 25.88% -
Total Cost 27,432 14,713 -16,681 385,780 301,015 313,125 273,483 -31.81%
-
Net Worth 827,749 817,925 773,137 943,791 900,842 846,938 798,283 0.60%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 25,537 6,389 637,902 25,518 25,524 38,279 19,143 4.91%
Div Payout % 69.85% 12.72% 136.17% 52.22% 35.26% 51.09% 29.66% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 827,749 817,925 773,137 943,791 900,842 846,938 798,283 0.60%
NOSH 254,692 254,805 255,160 255,078 255,196 255,102 255,042 -0.02%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 57.13% 77.33% 103.54% 13.96% 20.89% 20.21% 19.93% -
ROE 4.42% 6.14% 60.59% 5.18% 8.04% 8.85% 8.09% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 25.13 25.47 184.49 175.77 149.10 153.83 133.92 -24.31%
EPS 14.35 19.71 183.59 19.16 28.37 29.37 25.31 -9.01%
DPS 10.00 2.50 250.00 10.00 10.00 15.00 7.50 4.90%
NAPS 3.25 3.21 3.03 3.70 3.53 3.32 3.13 0.62%
Adjusted Per Share Value based on latest NOSH - 255,078
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 25.07 25.42 184.40 175.63 149.05 153.72 133.79 -24.33%
EPS 14.32 19.68 183.50 19.14 28.36 29.35 25.29 -9.03%
DPS 10.00 2.50 249.88 10.00 10.00 14.99 7.50 4.90%
NAPS 3.2425 3.204 3.0285 3.697 3.5288 3.3176 3.127 0.60%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 2.19 1.94 1.85 4.29 2.39 2.46 1.72 -
P/RPS 8.72 7.62 1.00 2.44 1.60 1.60 1.28 37.64%
P/EPS 15.26 9.84 1.01 22.39 8.42 8.37 6.80 14.40%
EY 6.55 10.16 99.24 4.47 11.87 11.94 14.72 -12.61%
DY 4.57 1.29 135.14 2.33 4.18 6.10 4.36 0.78%
P/NAPS 0.67 0.60 0.61 1.16 0.68 0.74 0.55 3.34%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/06/16 24/06/15 26/06/14 12/06/13 07/06/12 08/06/11 18/06/10 -
Price 2.60 2.00 1.84 4.48 2.37 2.51 1.60 -
P/RPS 10.35 7.85 1.00 2.55 1.59 1.63 1.19 43.35%
P/EPS 18.11 10.15 1.00 23.38 8.35 8.55 6.32 19.16%
EY 5.52 9.86 99.78 4.28 11.97 11.70 15.82 -16.08%
DY 3.85 1.25 135.87 2.23 4.22 5.98 4.69 -3.23%
P/NAPS 0.80 0.62 0.61 1.21 0.67 0.76 0.51 7.78%

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