[HWANG] YoY TTM Result on 31-Jul-2008 [#4]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
30-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- -39.57%
YoY- -53.24%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 399,333 346,942 295,798 348,593 358,791 167,742 143,834 18.54%
PBT 119,651 85,742 45,518 55,555 111,710 43,634 39,110 20.47%
Tax -28,187 -21,308 -11,154 -14,718 -30,898 -3,274 -12,626 14.31%
NP 91,464 64,434 34,364 40,837 80,812 40,360 26,484 22.93%
-
NP to SH 86,614 60,874 31,290 36,303 77,634 38,590 26,403 21.88%
-
Tax Rate 23.56% 24.85% 24.50% 26.49% 27.66% 7.50% 32.28% -
Total Cost 307,869 282,508 261,434 307,756 277,979 127,382 117,350 17.43%
-
Net Worth 870,083 809,110 770,990 745,411 739,345 509,114 526,663 8.72%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 38,275 19,140 12,764 25,512 25,435 19,213 19,552 11.84%
Div Payout % 44.19% 31.44% 40.79% 70.28% 32.76% 49.79% 74.05% -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 870,083 809,110 770,990 745,411 739,345 509,114 526,663 8.72%
NOSH 255,156 255,240 255,295 255,277 254,946 254,557 260,724 -0.35%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 22.90% 18.57% 11.62% 11.71% 22.52% 24.06% 18.41% -
ROE 9.95% 7.52% 4.06% 4.87% 10.50% 7.58% 5.01% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 156.51 135.93 115.87 136.55 140.73 65.90 55.17 18.97%
EPS 33.95 23.85 12.26 14.22 30.45 15.16 10.13 22.32%
DPS 15.00 7.50 5.00 10.00 10.00 7.55 7.50 12.24%
NAPS 3.41 3.17 3.02 2.92 2.90 2.00 2.02 9.11%
Adjusted Per Share Value based on latest NOSH - 255,277
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 156.43 135.90 115.87 136.55 140.55 65.71 56.34 18.54%
EPS 33.93 23.85 12.26 14.22 30.41 15.12 10.34 21.89%
DPS 14.99 7.50 5.00 9.99 9.96 7.53 7.66 11.83%
NAPS 3.4083 3.1695 3.0201 2.9199 2.8962 1.9943 2.0631 8.72%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 2.49 1.65 1.63 1.65 2.77 1.53 1.29 -
P/RPS 1.59 1.21 1.41 1.21 1.97 2.32 2.34 -6.23%
P/EPS 7.34 6.92 13.30 11.60 9.10 10.09 12.74 -8.77%
EY 13.63 14.45 7.52 8.62 10.99 9.91 7.85 9.62%
DY 6.02 4.55 3.07 6.06 3.61 4.93 5.81 0.59%
P/NAPS 0.73 0.52 0.54 0.57 0.96 0.77 0.64 2.21%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 27/09/11 29/09/10 28/09/09 30/09/08 24/09/07 27/09/06 26/09/05 -
Price 2.00 1.79 1.55 1.40 2.20 1.45 1.23 -
P/RPS 1.28 1.32 1.34 1.03 1.56 2.20 2.23 -8.83%
P/EPS 5.89 7.51 12.65 9.84 7.22 9.56 12.15 -11.36%
EY 16.97 13.32 7.91 10.16 13.84 10.45 8.23 12.81%
DY 7.50 4.19 3.23 7.14 4.55 5.21 6.10 3.50%
P/NAPS 0.59 0.56 0.51 0.48 0.76 0.73 0.61 -0.55%

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