[HWANG] YoY TTM Result on 31-Jul-2017 [#4]

Stock

[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD

Announcement Date

11-Sep-2017

Admission Sponsor

Sponsor

Financial Year

31-Jul-2017

Quarter

31-Jul-2017 [#4]

Profit Trend

QoQ- 7.69%

YoY- 2.2%

Quarter Report

HWANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
TTM Result
Revenue	55,989	62,839	64,782	348,701	473,439	397,958	399,333	-27.90%
YoY %	-10.90%	-3.00%	-81.42%	-26.35%	18.97%	-0.34%	-	-
Horiz. %	14.02%	15.74%	16.22%	87.32%	118.56%	99.66%	100.00%	-
PBT	42,209	41,952	58,855	498,157	86,505	98,871	119,651	-15.92%
YoY %	0.61%	-28.72%	-88.19%	475.87%	-12.51%	-17.37%	-	-
Horiz. %	35.28%	35.06%	49.19%	416.34%	72.30%	82.63%	100.00%	-
Tax	-6,415	-6,929	-9,143	-26,677	-20,549	-23,380	-28,187	-21.84%
YoY %	7.42%	24.22%	65.73%	-29.82%	12.11%	17.05%	-	-
Horiz. %	22.76%	24.58%	32.44%	94.64%	72.90%	82.95%	100.00%	-
NP	35,794	35,023	49,712	471,480	65,956	75,491	91,464	-14.46%
YoY %	2.20%	-29.55%	-89.46%	614.84%	-12.63%	-17.46%	-	-
Horiz. %	39.13%	38.29%	54.35%	515.48%	72.11%	82.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,794	35,023	49,712	456,702	51,193	66,785	86,614	-13.68%
YoY %	2.20%	-29.55%	-89.12%	792.12%	-23.35%	-22.89%	-	-
Horiz. %	41.33%	40.44%	57.39%	527.28%	59.10%	77.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.20%	16.52%	15.53%	5.36%	23.75%	23.65%	23.56%	-
YoY %	-7.99%	6.37%	189.74%	-77.43%	0.42%	0.38%	-	-
Horiz. %	64.52%	70.12%	65.92%	22.75%	100.81%	100.38%	100.00%	-
Total Cost	20,195	27,816	15,070	-122,779	407,483	322,467	307,869	-36.46%
YoY %	-27.40%	84.58%	112.27%	-130.13%	26.36%	4.74%	-	-
Horiz. %	6.56%	9.04%	4.89%	-39.88%	132.36%	104.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	867,963	836,969	827,410	784,601	962,191	926,778	870,083	-0.04%
YoY %	3.70%	1.16%	5.46%	-18.46%	3.82%	6.52%	-	-
Horiz. %	99.76%	96.19%	95.10%	90.18%	110.59%	106.52%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Dividend
Div	-	7,655	25,537	644,291	12,753	25,531	38,275	-
YoY %	-	-70.02%	-96.04%	4,952.07%	-50.05%	-33.30%	-	-
Horiz. %	-	20.00%	66.72%	1,683.32%	33.32%	66.70%	100.00%	-
Div Payout %	-	21.86%	51.37%	141.07%	24.91%	38.23%	44.19%	-
YoY %	-	-57.45%	-63.59%	466.32%	-34.84%	-13.49%	-	-
Horiz. %	-	49.47%	116.25%	319.24%	56.37%	86.51%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Equity
Net Worth	867,963	836,969	827,410	784,601	962,191	926,778	870,083	-0.04%
YoY %	3.70%	1.16%	5.46%	-18.46%	3.82%	6.52%	-	-
Horiz. %	99.76%	96.19%	95.10%	90.18%	110.59%	106.52%	100.00%	-
NOSH	255,283	255,173	255,373	255,570	255,223	255,310	255,156	0.00%
YoY %	0.04%	-0.08%	-0.08%	0.14%	-0.03%	0.06%	-	-
Horiz. %	100.05%	100.01%	100.09%	100.16%	100.03%	100.06%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Ratio Analysis
NP Margin	63.93%	55.73%	76.74%	135.21%	13.93%	18.97%	22.90%	-
YoY %	14.71%	-27.38%	-43.24%	870.64%	-26.57%	-17.16%	-	-
Horiz. %	279.17%	243.36%	335.11%	590.44%	60.83%	82.84%	100.00%	-
ROE	4.12%	4.18%	6.01%	58.21%	5.32%	7.21%	9.95%	-
YoY %	-1.44%	-30.45%	-89.68%	994.17%	-26.21%	-27.54%	-	-
Horiz. %	41.41%	42.01%	60.40%	585.03%	53.47%	72.46%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Per Share
RPS	21.93	24.63	25.37	136.44	185.50	155.87	156.51	-27.90%
YoY %	-10.96%	-2.92%	-81.41%	-26.45%	19.01%	-0.41%	-	-
Horiz. %	14.01%	15.74%	16.21%	87.18%	118.52%	99.59%	100.00%	-
EPS	14.02	13.73	19.47	178.70	20.06	26.16	33.95	-13.69%
YoY %	2.11%	-29.48%	-89.10%	790.83%	-23.32%	-22.95%	-	-
Horiz. %	41.30%	40.44%	57.35%	526.36%	59.09%	77.05%	100.00%	-
DPS	0.00	3.00	10.00	252.50	5.00	10.00	15.00	-
YoY %	0.00%	-70.00%	-96.04%	4,950.00%	-50.00%	-33.33%	-	-
Horiz. %	0.00%	20.00%	66.67%	1,683.33%	33.33%	66.67%	100.00%	-
NAPS	3.40	3.28	3.24	3.07	3.77	3.63	3.41	-0.04%
YoY %	3.66%	1.23%	5.54%	-18.57%	3.86%	6.45%	-	-
Horiz. %	99.71%	96.19%	95.01%	90.03%	110.56%	106.45%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Adjusted Per Share Value based on latest NOSH - 255,283
RPS	21.93	24.62	25.38	136.59	185.46	155.89	156.43	-27.90%
YoY %	-10.93%	-2.99%	-81.42%	-26.35%	18.97%	-0.35%	-	-
Horiz. %	14.02%	15.74%	16.22%	87.32%	118.56%	99.65%	100.00%	-
EPS	14.02	13.72	19.47	178.90	20.05	26.16	33.93	-13.68%
YoY %	2.19%	-29.53%	-89.12%	792.27%	-23.36%	-22.90%	-	-
Horiz. %	41.32%	40.44%	57.38%	527.26%	59.09%	77.10%	100.00%	-
DPS	0.00	3.00	10.00	252.38	5.00	10.00	14.99	-
YoY %	0.00%	-70.00%	-96.04%	4,947.60%	-50.00%	-33.29%	-	-
Horiz. %	0.00%	20.01%	66.71%	1,683.66%	33.36%	66.71%	100.00%	-
NAPS	3.40	3.2786	3.2411	3.0735	3.7691	3.6304	3.4083	-0.04%
YoY %	3.70%	1.16%	5.45%	-18.46%	3.82%	6.52%	-	-
Horiz. %	99.76%	96.19%	95.09%	90.18%	110.59%	106.52%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	-
Price	2.61	2.55	2.07	1.95	3.78	2.50	2.49	-
P/RPS	11.90	10.35	8.16	1.43	2.04	1.60	1.59	39.81%
YoY %	14.98%	26.84%	470.63%	-29.90%	27.50%	0.63%	-	-
Horiz. %	748.43%	650.94%	513.21%	89.94%	128.30%	100.63%	100.00%	-
P/EPS	18.61	18.58	10.63	1.09	18.85	9.56	7.34	16.75%
YoY %	0.16%	74.79%	875.23%	-94.22%	97.18%	30.25%	-	-
Horiz. %	253.54%	253.13%	144.82%	14.85%	256.81%	130.25%	100.00%	-
EY	5.37	5.38	9.40	91.64	5.31	10.46	13.63	-14.36%
YoY %	-0.19%	-42.77%	-89.74%	1,625.80%	-49.24%	-23.26%	-	-
Horiz. %	39.40%	39.47%	68.97%	672.34%	38.96%	76.74%	100.00%	-
DY	0.00	1.18	4.83	129.49	1.32	4.00	6.02	-
YoY %	0.00%	-75.57%	-96.27%	9,709.85%	-67.00%	-33.55%	-	-
Horiz. %	0.00%	19.60%	80.23%	2,151.00%	21.93%	66.45%	100.00%	-
P/NAPS	0.77	0.78	0.64	0.64	1.00	0.69	0.73	0.89%
YoY %	-1.28%	21.88%	0.00%	-36.00%	44.93%	-5.48%	-	-
Horiz. %	105.48%	106.85%	87.67%	87.67%	136.99%	94.52%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Announcement Date
Date	11/09/17	22/09/16	18/09/15	25/09/14	30/09/13	26/09/12	27/09/11	-
Price	2.61	2.64	1.97	1.98	4.12	2.48	2.00	-
P/RPS	11.90	10.72	7.77	1.45	2.22	1.59	1.28	44.95%
YoY %	11.01%	37.97%	435.86%	-34.68%	39.62%	24.22%	-	-
Horiz. %	929.69%	837.50%	607.03%	113.28%	173.44%	124.22%	100.00%	-
P/EPS	18.61	19.23	10.12	1.11	20.54	9.48	5.89	21.11%
YoY %	-3.22%	90.02%	811.71%	-94.60%	116.67%	60.95%	-	-
Horiz. %	315.96%	326.49%	171.82%	18.85%	348.73%	160.95%	100.00%	-
EY	5.37	5.20	9.88	90.25	4.87	10.55	16.97	-17.43%
YoY %	3.27%	-47.37%	-89.05%	1,753.18%	-53.84%	-37.83%	-	-
Horiz. %	31.64%	30.64%	58.22%	531.82%	28.70%	62.17%	100.00%	-
DY	0.00	1.14	5.08	127.53	1.21	4.03	7.50	-
YoY %	0.00%	-77.56%	-96.02%	10,439.67%	-69.98%	-46.27%	-	-
Horiz. %	0.00%	15.20%	67.73%	1,700.40%	16.13%	53.73%	100.00%	-
P/NAPS	0.77	0.80	0.61	0.64	1.09	0.68	0.59	4.53%
YoY %	-3.75%	31.15%	-4.69%	-41.28%	60.29%	15.25%	-	-
Horiz. %	130.51%	135.59%	103.39%	108.47%	184.75%	115.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos