[HWANG] YoY TTM Result on 31-Jan-2013 [#2]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -9.73%
YoY- -21.99%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 64,280 137,764 493,179 447,289 368,331 379,550 328,879 -23.81%
PBT 45,291 444,016 142,095 89,455 101,198 100,970 87,718 -10.42%
Tax -8,242 -11,726 -31,756 -20,307 -24,065 -24,355 -21,743 -14.92%
NP 37,049 432,290 110,339 69,148 77,133 76,615 65,975 -9.16%
-
NP to SH 37,049 428,187 92,676 55,836 71,577 72,403 62,560 -8.35%
-
Tax Rate 18.20% 2.64% 22.35% 22.70% 23.78% 24.12% 24.79% -
Total Cost 27,231 -294,526 382,840 378,141 291,198 302,935 262,904 -31.45%
-
Net Worth 822,625 809,359 1,023,405 938,647 893,643 842,299 793,521 0.60%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 25,537 644,291 - 25,518 25,524 25,524 19,143 4.91%
Div Payout % 68.93% 150.47% - 45.70% 35.66% 35.25% 30.60% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 822,625 809,359 1,023,405 938,647 893,643 842,299 793,521 0.60%
NOSH 255,473 255,318 255,213 255,067 255,326 255,242 255,151 0.02%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 57.64% 313.79% 22.37% 15.46% 20.94% 20.19% 20.06% -
ROE 4.50% 52.90% 9.06% 5.95% 8.01% 8.60% 7.88% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 25.16 53.96 193.24 175.36 144.26 148.70 128.90 -23.82%
EPS 14.50 167.71 36.31 21.89 28.03 28.37 24.52 -8.37%
DPS 10.00 252.50 0.00 10.00 10.00 10.00 7.50 4.90%
NAPS 3.22 3.17 4.01 3.68 3.50 3.30 3.11 0.58%
Adjusted Per Share Value based on latest NOSH - 255,067
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 25.18 53.97 193.19 175.21 144.28 148.68 128.83 -23.81%
EPS 14.51 167.73 36.30 21.87 28.04 28.36 24.51 -8.36%
DPS 10.00 252.38 0.00 10.00 10.00 10.00 7.50 4.90%
NAPS 3.2224 3.1704 4.0089 3.6769 3.5006 3.2995 3.1084 0.60%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.18 1.93 3.83 3.72 2.30 2.60 1.75 -
P/RPS 8.66 3.58 1.98 2.12 1.59 1.75 1.36 36.12%
P/EPS 15.03 1.15 10.55 16.99 8.20 9.17 7.14 13.20%
EY 6.65 86.89 9.48 5.88 12.19 10.91 14.01 -11.67%
DY 4.59 130.83 0.00 2.69 4.35 3.85 4.29 1.13%
P/NAPS 0.68 0.61 0.96 1.01 0.66 0.79 0.56 3.28%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 22/03/16 26/03/15 31/03/14 27/03/13 28/03/12 28/03/11 30/03/10 -
Price 2.51 1.93 4.00 4.21 2.39 2.25 1.75 -
P/RPS 9.98 3.58 2.07 2.40 1.66 1.51 1.36 39.37%
P/EPS 17.31 1.15 11.02 19.23 8.53 7.93 7.14 15.89%
EY 5.78 86.89 9.08 5.20 11.73 12.61 14.01 -13.71%
DY 3.98 130.83 0.00 2.38 4.18 4.44 4.29 -1.24%
P/NAPS 0.78 0.61 1.00 1.14 0.68 0.68 0.56 5.67%

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