[HWANG] QoQ Annualized Quarter Result on 31-Oct-2006 [#1]

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Annualized Quarter Result
Revenue	358,792	336,289	266,280	175,288	173,206	150,086	124,124	103.31%
YoY %	6.69%	26.29%	51.91%	1.20%	15.40%	20.92%	-	-
Horiz. %	289.06%	270.93%	214.53%	141.22%	139.54%	120.92%	100.00%	-
PBT	111,711	109,913	79,618	41,812	44,495	42,980	26,264	163.21%
YoY %	1.64%	38.05%	90.42%	-6.03%	3.52%	63.65%	-	-
Horiz. %	425.34%	418.49%	303.14%	159.20%	169.41%	163.65%	100.00%	-
Tax	-30,898	-29,581	-22,546	-11,736	-3,436	-16,606	-11,950	88.71%
YoY %	-4.45%	-31.20%	-92.11%	-241.56%	79.31%	-38.96%	-	-
Horiz. %	258.56%	247.54%	188.67%	98.21%	28.75%	138.96%	100.00%	-
NP	80,813	80,332	57,072	30,076	41,059	26,373	14,314	218.07%
YoY %	0.60%	40.76%	89.76%	-26.75%	55.69%	84.25%	-	-
Horiz. %	564.57%	561.21%	398.71%	210.12%	286.85%	184.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,634	77,949	52,994	28,236	39,297	24,576	12,498	239.04%
YoY %	-0.40%	47.09%	87.68%	-28.15%	59.90%	96.64%	-	-
Horiz. %	621.17%	623.69%	424.02%	225.92%	314.43%	196.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.66%	26.91%	28.32%	28.07%	7.72%	38.64%	45.50%	-
YoY %	2.79%	-4.98%	0.89%	263.60%	-80.02%	-15.08%	-	-
Horiz. %	60.79%	59.14%	62.24%	61.69%	16.97%	84.92%	100.00%	-
Total Cost	277,979	255,957	209,208	145,212	132,147	123,713	109,810	86.05%
YoY %	8.60%	22.35%	44.07%	9.89%	6.82%	12.66%	-	-
Horiz. %	253.15%	233.09%	190.52%	132.24%	120.34%	112.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	737,192	716,172	690,343	507,039	677,002	516,693	519,454	26.36%
YoY %	2.94%	3.74%	36.15%	-25.11%	31.03%	-0.53%	-	-
Horiz. %	141.92%	137.87%	132.90%	97.61%	130.33%	99.47%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Dividend
Div	25,420	16,930	25,380	-	19,306	8,611	12,986	56.67%
YoY %	50.15%	-33.29%	0.00%	-	124.20%	-33.69%	-	-
Horiz. %	195.75%	130.37%	195.44%	-	148.67%	66.31%	100.00%	-
Div Payout %	32.74%	21.72%	47.89%	-	49.13%	35.04%	103.91%	-
YoY %	50.74%	-54.65%	0.00%	-	40.21%	-66.28%	-	-
Horiz. %	31.51%	20.90%	46.09%	-	47.28%	33.72%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Equity
Net Worth	737,192	716,172	690,343	507,039	677,002	516,693	519,454	26.36%
YoY %	2.94%	3.74%	36.15%	-25.11%	31.03%	-0.53%	-	-
Horiz. %	141.92%	137.87%	132.90%	97.61%	130.33%	99.47%	100.00%	-
NOSH	254,204	253,961	253,802	253,519	257,415	258,346	259,727	-1.42%
YoY %	0.10%	0.06%	0.11%	-1.51%	-0.36%	-0.53%	-	-
Horiz. %	97.87%	97.78%	97.72%	97.61%	99.11%	99.47%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Ratio Analysis
NP Margin	22.52%	23.89%	21.43%	17.16%	23.71%	17.57%	11.53%	-
YoY %	-5.73%	11.48%	24.88%	-27.63%	34.95%	52.39%	-	-
Horiz. %	195.32%	207.20%	185.86%	148.83%	205.64%	152.39%	100.00%	-
ROE	10.53%	10.88%	7.68%	5.57%	5.80%	4.76%	2.41%	-
YoY %	-3.22%	41.67%	37.88%	-3.97%	21.85%	97.51%	-	-
Horiz. %	436.93%	451.45%	318.67%	231.12%	240.66%	197.51%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Per Share
RPS	141.14	132.42	104.92	69.14	67.29	58.09	47.79	106.25%
YoY %	6.59%	26.21%	51.75%	2.75%	15.84%	21.55%	-	-
Horiz. %	295.33%	277.09%	219.54%	144.67%	140.80%	121.55%	100.00%	-
EPS	30.54	30.69	20.88	11.12	15.26	9.51	4.82	243.57%
YoY %	-0.49%	46.98%	87.77%	-27.13%	60.46%	97.30%	-	-
Horiz. %	633.61%	636.72%	433.20%	230.71%	316.60%	197.30%	100.00%	-
DPS	10.00	6.67	10.00	0.00	7.50	3.33	5.00	58.94%
YoY %	49.93%	-33.30%	0.00%	0.00%	125.23%	-33.40%	-	-
Horiz. %	200.00%	133.40%	200.00%	0.00%	150.00%	66.60%	100.00%	-
NAPS	2.90	2.82	2.72	2.00	2.63	2.00	2.00	28.19%
YoY %	2.84%	3.68%	36.00%	-23.95%	31.50%	0.00%	-	-
Horiz. %	145.00%	141.00%	136.00%	100.00%	131.50%	100.00%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 253,519
RPS	140.55	131.73	104.31	68.66	67.85	58.79	48.62	103.32%
YoY %	6.70%	26.29%	51.92%	1.19%	15.41%	20.92%	-	-
Horiz. %	289.08%	270.94%	214.54%	141.22%	139.55%	120.92%	100.00%	-
EPS	30.41	30.53	20.76	11.06	15.39	9.63	4.90	238.84%
YoY %	-0.39%	47.06%	87.70%	-28.14%	59.81%	96.53%	-	-
Horiz. %	620.61%	623.06%	423.67%	225.71%	314.08%	196.53%	100.00%	-
DPS	9.96	6.63	9.94	0.00	7.56	3.37	5.09	56.63%
YoY %	50.23%	-33.30%	0.00%	0.00%	124.33%	-33.79%	-	-
Horiz. %	195.68%	130.26%	195.28%	0.00%	148.53%	66.21%	100.00%	-
NAPS	2.8877	2.8054	2.7042	1.9862	2.652	2.024	2.0348	26.36%
YoY %	2.93%	3.74%	36.15%	-25.11%	31.03%	-0.53%	-	-
Horiz. %	141.92%	137.87%	132.90%	97.61%	130.33%	99.47%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	-
Price	2.77	2.88	2.34	1.74	1.53	1.70	1.32	-
P/RPS	1.96	2.17	2.23	2.52	2.27	2.93	2.76	-20.45%
YoY %	-9.68%	-2.69%	-11.51%	11.01%	-22.53%	6.16%	-	-
Horiz. %	71.01%	78.62%	80.80%	91.30%	82.25%	106.16%	100.00%	-
P/EPS	9.07	9.38	11.21	15.62	10.02	17.87	27.43	-52.27%
YoY %	-3.30%	-16.32%	-28.23%	55.89%	-43.93%	-34.85%	-	-
Horiz. %	33.07%	34.20%	40.87%	56.94%	36.53%	65.15%	100.00%	-
EY	11.03	10.66	8.92	6.40	9.98	5.60	3.65	109.44%
YoY %	3.47%	19.51%	39.37%	-35.87%	78.21%	53.42%	-	-
Horiz. %	302.19%	292.05%	244.38%	175.34%	273.42%	153.42%	100.00%	-
DY	3.61	2.31	4.27	0.00	4.90	1.96	3.79	-3.20%
YoY %	56.28%	-45.90%	0.00%	0.00%	150.00%	-48.28%	-	-
Horiz. %	95.25%	60.95%	112.66%	0.00%	129.29%	51.72%	100.00%	-
P/NAPS	0.96	1.02	0.86	0.87	0.58	0.85	0.66	28.46%
YoY %	-5.88%	18.60%	-1.15%	50.00%	-31.76%	28.79%	-	-
Horiz. %	145.45%	154.55%	130.30%	131.82%	87.88%	128.79%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	24/09/07	04/06/07	04/04/07	30/11/06	27/09/06	15/06/06	08/03/06	-
Price	2.20	2.62	2.69	2.02	1.45	1.42	1.45	-
P/RPS	1.56	1.98	2.56	2.92	2.15	2.44	3.03	-35.84%
YoY %	-21.21%	-22.66%	-12.33%	35.81%	-11.89%	-19.47%	-	-
Horiz. %	51.49%	65.35%	84.49%	96.37%	70.96%	80.53%	100.00%	-
P/EPS	7.20	8.54	12.88	18.14	9.50	14.93	30.13	-61.59%
YoY %	-15.69%	-33.70%	-29.00%	90.95%	-36.37%	-50.45%	-	-
Horiz. %	23.90%	28.34%	42.75%	60.21%	31.53%	49.55%	100.00%	-
EY	13.88	11.72	7.76	5.51	10.53	6.70	3.32	160.19%
YoY %	18.43%	51.03%	40.83%	-47.67%	57.16%	101.81%	-	-
Horiz. %	418.07%	353.01%	233.73%	165.96%	317.17%	201.81%	100.00%	-
DY	4.55	2.54	3.72	0.00	5.17	2.35	3.45	20.32%
YoY %	79.13%	-31.72%	0.00%	0.00%	120.00%	-31.88%	-	-
Horiz. %	131.88%	73.62%	107.83%	0.00%	149.86%	68.12%	100.00%	-
P/NAPS	0.76	0.93	0.99	1.01	0.55	0.71	0.73	2.72%
YoY %	-18.28%	-6.06%	-1.98%	83.64%	-22.54%	-2.74%	-	-
Horiz. %	104.11%	127.40%	135.62%	138.36%	75.34%	97.26%	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