[HWANG] YoY TTM Result on 31-Jan-2009 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -81.88%
YoY- -95.59%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 368,331 379,550 328,879 313,317 401,213 244,282 121,036 20.36%
PBT 101,198 100,970 87,718 12,378 120,503 71,172 24,244 26.87%
Tax -24,065 -24,355 -21,743 -5,108 -31,319 -8,734 -8,460 19.02%
NP 77,133 76,615 65,975 7,270 89,184 62,438 15,784 30.25%
-
NP to SH 71,577 72,403 62,560 3,772 85,539 59,539 14,793 30.03%
-
Tax Rate 23.78% 24.12% 24.79% 41.27% 25.99% 12.27% 34.90% -
Total Cost 291,198 302,935 262,904 306,047 312,029 181,844 105,252 18.47%
-
Net Worth 893,643 842,299 793,521 746,023 754,728 690,226 518,823 9.48%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 25,524 25,524 19,143 12,763 25,496 25,415 26,037 -0.33%
Div Payout % 35.66% 35.25% 30.60% 338.39% 29.81% 42.69% 176.01% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 893,643 842,299 793,521 746,023 754,728 690,226 518,823 9.48%
NOSH 255,326 255,242 255,151 258,139 254,976 253,759 259,411 -0.26%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 20.94% 20.19% 20.06% 2.32% 22.23% 25.56% 13.04% -
ROE 8.01% 8.60% 7.88% 0.51% 11.33% 8.63% 2.85% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 144.26 148.70 128.90 121.38 157.35 96.27 46.66 20.68%
EPS 28.03 28.37 24.52 1.46 33.55 23.46 5.70 30.38%
DPS 10.00 10.00 7.50 5.00 10.00 10.00 10.00 0.00%
NAPS 3.50 3.30 3.11 2.89 2.96 2.72 2.00 9.77%
Adjusted Per Share Value based on latest NOSH - 258,139
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 144.28 148.68 128.83 122.73 157.16 95.69 47.41 20.37%
EPS 28.04 28.36 24.51 1.48 33.51 23.32 5.79 30.05%
DPS 10.00 10.00 7.50 5.00 9.99 9.96 10.20 -0.32%
NAPS 3.5006 3.2995 3.1084 2.9223 2.9564 2.7038 2.0323 9.48%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 2.30 2.60 1.75 1.12 2.02 2.34 1.32 -
P/RPS 1.59 1.75 1.36 0.92 1.28 2.43 2.83 -9.15%
P/EPS 8.20 9.17 7.14 76.65 6.02 9.97 23.15 -15.87%
EY 12.19 10.91 14.01 1.30 16.61 10.03 4.32 18.86%
DY 4.35 3.85 4.29 4.46 4.95 4.27 7.58 -8.83%
P/NAPS 0.66 0.79 0.56 0.39 0.68 0.86 0.66 0.00%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 28/03/12 28/03/11 30/03/10 31/03/09 24/03/08 04/04/07 08/03/06 -
Price 2.39 2.25 1.75 1.06 1.75 2.69 1.45 -
P/RPS 1.66 1.51 1.36 0.87 1.11 2.79 3.11 -9.93%
P/EPS 8.53 7.93 7.14 72.54 5.22 11.46 25.43 -16.63%
EY 11.73 12.61 14.01 1.38 19.17 8.72 3.93 19.98%
DY 4.18 4.44 4.29 4.72 5.71 3.72 6.90 -8.01%
P/NAPS 0.68 0.68 0.56 0.37 0.59 0.99 0.73 -1.17%

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