[HWANG] YoY TTM Result on 31-Jan-2010 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 40.24%
YoY- 1558.54%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 447,289 368,331 379,550 328,879 313,317 401,213 244,282 10.59%
PBT 89,455 101,198 100,970 87,718 12,378 120,503 71,172 3.88%
Tax -20,307 -24,065 -24,355 -21,743 -5,108 -31,319 -8,734 15.08%
NP 69,148 77,133 76,615 65,975 7,270 89,184 62,438 1.71%
-
NP to SH 55,836 71,577 72,403 62,560 3,772 85,539 59,539 -1.06%
-
Tax Rate 22.70% 23.78% 24.12% 24.79% 41.27% 25.99% 12.27% -
Total Cost 378,141 291,198 302,935 262,904 306,047 312,029 181,844 12.96%
-
Net Worth 938,647 893,643 842,299 793,521 746,023 754,728 690,226 5.25%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 25,518 25,524 25,524 19,143 12,763 25,496 25,415 0.06%
Div Payout % 45.70% 35.66% 35.25% 30.60% 338.39% 29.81% 42.69% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 938,647 893,643 842,299 793,521 746,023 754,728 690,226 5.25%
NOSH 255,067 255,326 255,242 255,151 258,139 254,976 253,759 0.08%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 15.46% 20.94% 20.19% 20.06% 2.32% 22.23% 25.56% -
ROE 5.95% 8.01% 8.60% 7.88% 0.51% 11.33% 8.63% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 175.36 144.26 148.70 128.90 121.38 157.35 96.27 10.50%
EPS 21.89 28.03 28.37 24.52 1.46 33.55 23.46 -1.14%
DPS 10.00 10.00 10.00 7.50 5.00 10.00 10.00 0.00%
NAPS 3.68 3.50 3.30 3.11 2.89 2.96 2.72 5.16%
Adjusted Per Share Value based on latest NOSH - 255,151
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 175.21 144.28 148.68 128.83 122.73 157.16 95.69 10.59%
EPS 21.87 28.04 28.36 24.51 1.48 33.51 23.32 -1.06%
DPS 10.00 10.00 10.00 7.50 5.00 9.99 9.96 0.06%
NAPS 3.6769 3.5006 3.2995 3.1084 2.9223 2.9564 2.7038 5.25%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 3.72 2.30 2.60 1.75 1.12 2.02 2.34 -
P/RPS 2.12 1.59 1.75 1.36 0.92 1.28 2.43 -2.24%
P/EPS 16.99 8.20 9.17 7.14 76.65 6.02 9.97 9.28%
EY 5.88 12.19 10.91 14.01 1.30 16.61 10.03 -8.50%
DY 2.69 4.35 3.85 4.29 4.46 4.95 4.27 -7.40%
P/NAPS 1.01 0.66 0.79 0.56 0.39 0.68 0.86 2.71%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 28/03/12 28/03/11 30/03/10 31/03/09 24/03/08 04/04/07 -
Price 4.21 2.39 2.25 1.75 1.06 1.75 2.69 -
P/RPS 2.40 1.66 1.51 1.36 0.87 1.11 2.79 -2.47%
P/EPS 19.23 8.53 7.93 7.14 72.54 5.22 11.46 9.00%
EY 5.20 11.73 12.61 14.01 1.38 19.17 8.72 -8.24%
DY 2.38 4.18 4.44 4.29 4.72 5.71 3.72 -7.16%
P/NAPS 1.14 0.68 0.68 0.56 0.37 0.59 0.99 2.37%

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