[HWANG] YoY TTM Result on 31-Jan-2012 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -9.7%
YoY- -1.14%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 137,764 493,179 447,289 368,331 379,550 328,879 313,317 -12.79%
PBT 444,016 142,095 89,455 101,198 100,970 87,718 12,378 81.55%
Tax -11,726 -31,756 -20,307 -24,065 -24,355 -21,743 -5,108 14.84%
NP 432,290 110,339 69,148 77,133 76,615 65,975 7,270 97.50%
-
NP to SH 428,187 92,676 55,836 71,577 72,403 62,560 3,772 119.96%
-
Tax Rate 2.64% 22.35% 22.70% 23.78% 24.12% 24.79% 41.27% -
Total Cost -294,526 382,840 378,141 291,198 302,935 262,904 306,047 -
-
Net Worth 809,359 1,023,405 938,647 893,643 842,299 793,521 746,023 1.36%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 644,291 - 25,518 25,524 25,524 19,143 12,763 92.18%
Div Payout % 150.47% - 45.70% 35.66% 35.25% 30.60% 338.39% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 809,359 1,023,405 938,647 893,643 842,299 793,521 746,023 1.36%
NOSH 255,318 255,213 255,067 255,326 255,242 255,151 258,139 -0.18%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 313.79% 22.37% 15.46% 20.94% 20.19% 20.06% 2.32% -
ROE 52.90% 9.06% 5.95% 8.01% 8.60% 7.88% 0.51% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 53.96 193.24 175.36 144.26 148.70 128.90 121.38 -12.63%
EPS 167.71 36.31 21.89 28.03 28.37 24.52 1.46 120.39%
DPS 252.50 0.00 10.00 10.00 10.00 7.50 5.00 92.19%
NAPS 3.17 4.01 3.68 3.50 3.30 3.11 2.89 1.55%
Adjusted Per Share Value based on latest NOSH - 255,326
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 53.97 193.19 175.21 144.28 148.68 128.83 122.73 -12.79%
EPS 167.73 36.30 21.87 28.04 28.36 24.51 1.48 119.90%
DPS 252.38 0.00 10.00 10.00 10.00 7.50 5.00 92.18%
NAPS 3.1704 4.0089 3.6769 3.5006 3.2995 3.1084 2.9223 1.36%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 1.93 3.83 3.72 2.30 2.60 1.75 1.12 -
P/RPS 3.58 1.98 2.12 1.59 1.75 1.36 0.92 25.40%
P/EPS 1.15 10.55 16.99 8.20 9.17 7.14 76.65 -50.32%
EY 86.89 9.48 5.88 12.19 10.91 14.01 1.30 101.38%
DY 130.83 0.00 2.69 4.35 3.85 4.29 4.46 75.57%
P/NAPS 0.61 0.96 1.01 0.66 0.79 0.56 0.39 7.73%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 26/03/15 31/03/14 27/03/13 28/03/12 28/03/11 30/03/10 31/03/09 -
Price 1.93 4.00 4.21 2.39 2.25 1.75 1.06 -
P/RPS 3.58 2.07 2.40 1.66 1.51 1.36 0.87 26.57%
P/EPS 1.15 11.02 19.23 8.53 7.93 7.14 72.54 -49.86%
EY 86.89 9.08 5.20 11.73 12.61 14.01 1.38 99.39%
DY 130.83 0.00 2.38 4.18 4.44 4.29 4.72 73.92%
P/NAPS 0.61 1.00 1.14 0.68 0.68 0.56 0.37 8.68%

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