[HWANG] QoQ TTM Result on 30-Apr-2005 [#3]

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
TTM Result
Revenue	121,036	136,664	143,834	149,676	180,316	182,025	205,923	-29.76%
YoY %	-11.44%	-4.98%	-3.90%	-16.99%	-0.94%	-11.61%	-	-
Horiz. %	58.78%	66.37%	69.85%	72.69%	87.56%	88.39%	100.00%	-
PBT	24,244	32,969	39,110	46,230	52,835	58,358	66,273	-48.75%
YoY %	-26.46%	-15.70%	-15.40%	-12.50%	-9.46%	-11.94%	-	-
Horiz. %	36.58%	49.75%	59.01%	69.76%	79.72%	88.06%	100.00%	-
Tax	-8,460	-10,824	-12,626	-14,998	-17,921	-18,563	-21,390	-46.02%
YoY %	21.84%	14.27%	15.82%	16.31%	3.46%	13.22%	-	-
Horiz. %	39.55%	50.60%	59.03%	70.12%	83.78%	86.78%	100.00%	-
NP	15,784	22,145	26,484	31,232	34,914	39,795	44,883	-50.08%
YoY %	-28.72%	-16.38%	-15.20%	-10.55%	-12.27%	-11.34%	-	-
Horiz. %	35.17%	49.34%	59.01%	69.59%	77.79%	88.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,793	21,510	26,403	31,232	34,914	39,795	44,883	-52.18%
YoY %	-31.23%	-18.53%	-15.46%	-10.55%	-12.27%	-11.34%	-	-
Horiz. %	32.96%	47.92%	58.83%	69.59%	77.79%	88.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.90%	32.83%	32.28%	32.44%	33.92%	31.81%	32.28%	-
YoY %	6.31%	1.70%	-0.49%	-4.36%	6.63%	-1.46%	-	-
Horiz. %	108.12%	101.70%	100.00%	100.50%	105.08%	98.54%	100.00%	-
Total Cost	105,252	114,519	117,350	118,444	145,402	142,230	161,040	-24.62%
YoY %	-8.09%	-2.41%	-0.92%	-18.54%	2.23%	-11.68%	-	-
Horiz. %	65.36%	71.11%	72.87%	73.55%	90.29%	88.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	518,823	533,202	526,663	521,550	518,566	517,986	518,233	0.07%
YoY %	-2.70%	1.24%	0.98%	0.58%	0.11%	-0.05%	-	-
Horiz. %	100.11%	102.89%	101.63%	100.64%	100.06%	99.95%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Dividend
Div	26,037	19,552	19,552	6,516	6,594	13,182	13,182	57.22%
YoY %	33.17%	0.00%	200.06%	-1.18%	-49.98%	0.00%	-	-
Horiz. %	197.52%	148.32%	148.32%	49.43%	50.02%	100.00%	100.00%	-
Div Payout %	176.01%	90.90%	74.05%	20.86%	18.89%	33.13%	29.37%	-
YoY %	93.63%	22.75%	254.99%	10.43%	-42.98%	12.80%	-	-
Horiz. %	599.28%	309.50%	252.13%	71.02%	64.32%	112.80%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Equity
Net Worth	518,823	533,202	526,663	521,550	518,566	517,986	518,233	0.07%
YoY %	-2.70%	1.24%	0.98%	0.58%	0.11%	-0.05%	-	-
Horiz. %	100.11%	102.89%	101.63%	100.64%	100.06%	99.95%	100.00%	-
NOSH	259,411	260,099	260,724	260,645	261,902	262,937	263,062	-0.92%
YoY %	-0.26%	-0.24%	0.03%	-0.48%	-0.39%	-0.05%	-	-
Horiz. %	98.61%	98.87%	99.11%	99.08%	99.56%	99.95%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Ratio Analysis
NP Margin	13.04%	16.20%	18.41%	20.87%	19.36%	21.86%	21.80%	-
YoY %	-19.51%	-12.00%	-11.79%	7.80%	-11.44%	0.28%	-	-
Horiz. %	59.82%	74.31%	84.45%	95.73%	88.81%	100.28%	100.00%	-
ROE	2.85%	4.03%	5.01%	5.99%	6.73%	7.68%	8.66%	-
YoY %	-29.28%	-19.56%	-16.36%	-11.00%	-12.37%	-11.32%	-	-
Horiz. %	32.91%	46.54%	57.85%	69.17%	77.71%	88.68%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Per Share
RPS	46.66	52.54	55.17	57.43	68.85	69.23	78.28	-29.10%
YoY %	-11.19%	-4.77%	-3.94%	-16.59%	-0.55%	-11.56%	-	-
Horiz. %	59.61%	67.12%	70.48%	73.36%	87.95%	88.44%	100.00%	-
EPS	5.70	8.27	10.13	11.98	13.33	15.13	17.06	-51.75%
YoY %	-31.08%	-18.36%	-15.44%	-10.13%	-11.90%	-11.31%	-	-
Horiz. %	33.41%	48.48%	59.38%	70.22%	78.14%	88.69%	100.00%	-
DPS	10.00	7.50	7.50	2.50	2.50	5.00	5.00	58.53%
YoY %	33.33%	0.00%	200.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	200.00%	150.00%	150.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	2.00	2.05	2.02	2.001	1.98	1.97	1.97	1.00%
YoY %	-2.44%	1.49%	0.95%	1.06%	0.51%	0.00%	-	-
Horiz. %	101.52%	104.06%	102.54%	101.57%	100.51%	100.00%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Adjusted Per Share Value based on latest NOSH - 260,645
RPS	47.41	53.53	56.34	58.63	70.63	71.30	80.66	-29.76%
YoY %	-11.43%	-4.99%	-3.91%	-16.99%	-0.94%	-11.60%	-	-
Horiz. %	58.78%	66.36%	69.85%	72.69%	87.57%	88.40%	100.00%	-
EPS	5.79	8.43	10.34	12.23	13.68	15.59	17.58	-52.21%
YoY %	-31.32%	-18.47%	-15.45%	-10.60%	-12.25%	-11.32%	-	-
Horiz. %	32.94%	47.95%	58.82%	69.57%	77.82%	88.68%	100.00%	-
DPS	10.20	7.66	7.66	2.55	2.58	5.16	5.16	57.31%
YoY %	33.16%	0.00%	200.39%	-1.16%	-50.00%	0.00%	-	-
Horiz. %	197.67%	148.45%	148.45%	49.42%	50.00%	100.00%	100.00%	-
NAPS	2.0323	2.0887	2.0631	2.043	2.0313	2.0291	2.03	0.07%
YoY %	-2.70%	1.24%	0.98%	0.58%	0.11%	-0.04%	-	-
Horiz. %	100.11%	102.89%	101.63%	100.64%	100.06%	99.96%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	29/10/04	30/07/04	-
Price	1.32	1.25	1.29	1.38	1.55	1.60	1.59	-
P/RPS	2.83	2.38	2.34	2.40	2.25	2.31	2.03	24.71%
YoY %	18.91%	1.71%	-2.50%	6.67%	-2.60%	13.79%	-	-
Horiz. %	139.41%	117.24%	115.27%	118.23%	110.84%	113.79%	100.00%	-
P/EPS	23.15	15.12	12.74	11.52	11.63	10.57	9.32	83.10%
YoY %	53.11%	18.68%	10.59%	-0.95%	10.03%	13.41%	-	-
Horiz. %	248.39%	162.23%	136.70%	123.61%	124.79%	113.41%	100.00%	-
EY	4.32	6.62	7.85	8.68	8.60	9.46	10.73	-45.38%
YoY %	-34.74%	-15.67%	-9.56%	0.93%	-9.09%	-11.84%	-	-
Horiz. %	40.26%	61.70%	73.16%	80.89%	80.15%	88.16%	100.00%	-
DY	7.58	6.00	5.81	1.81	1.61	3.13	3.14	79.66%
YoY %	26.33%	3.27%	220.99%	12.42%	-48.56%	-0.32%	-	-
Horiz. %	241.40%	191.08%	185.03%	57.64%	51.27%	99.68%	100.00%	-
P/NAPS	0.66	0.61	0.64	0.69	0.78	0.81	0.81	-12.72%
YoY %	8.20%	-4.69%	-7.25%	-11.54%	-3.70%	0.00%	-	-
Horiz. %	81.48%	75.31%	79.01%	85.19%	96.30%	100.00%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Price Multiplier on Announcement Date
Date	08/03/06	08/12/05	26/09/05	09/06/05	28/03/05	29/11/04	27/09/04	-
Price	1.45	1.28	1.23	1.25	1.45	1.61	1.50	-
P/RPS	3.11	2.44	2.23	2.18	2.11	2.33	1.92	37.80%
YoY %	27.46%	9.42%	2.29%	3.32%	-9.44%	21.35%	-	-
Horiz. %	161.98%	127.08%	116.15%	113.54%	109.90%	121.35%	100.00%	-
P/EPS	25.43	15.48	12.15	10.43	10.88	10.64	8.79	102.64%
YoY %	64.28%	27.41%	16.49%	-4.14%	2.26%	21.05%	-	-
Horiz. %	289.31%	176.11%	138.23%	118.66%	123.78%	121.05%	100.00%	-
EY	3.93	6.46	8.23	9.59	9.19	9.40	11.37	-50.65%
YoY %	-39.16%	-21.51%	-14.18%	4.35%	-2.23%	-17.33%	-	-
Horiz. %	34.56%	56.82%	72.38%	84.34%	80.83%	82.67%	100.00%	-
DY	6.90	5.86	6.10	2.00	1.72	3.11	3.33	62.31%
YoY %	17.75%	-3.93%	205.00%	16.28%	-44.69%	-6.61%	-	-
Horiz. %	207.21%	175.98%	183.18%	60.06%	51.65%	93.39%	100.00%	-
P/NAPS	0.73	0.62	0.61	0.62	0.73	0.82	0.76	-2.64%
YoY %	17.74%	1.64%	-1.61%	-15.07%	-10.98%	7.89%	-	-
Horiz. %	96.05%	81.58%	80.26%	81.58%	96.05%	107.89%	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