[HWANG] QoQ TTM Result on 30-Apr-2006 [#3]

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
TTM Result
Revenue	244,282	184,131	167,742	137,431	121,036	136,664	143,834	42.21%
YoY %	32.67%	9.77%	22.06%	13.55%	-11.44%	-4.98%	-	-
Horiz. %	169.84%	128.02%	116.62%	95.55%	84.15%	95.02%	100.00%	-
PBT	71,172	47,814	43,634	34,531	24,244	32,969	39,110	48.89%
YoY %	48.85%	9.58%	26.36%	42.43%	-26.46%	-15.70%	-	-
Horiz. %	181.98%	122.26%	111.57%	88.29%	61.99%	84.30%	100.00%	-
Tax	-8,734	-3,116	-3,274	-11,780	-8,460	-10,824	-12,626	-21.73%
YoY %	-180.30%	4.83%	72.21%	-39.24%	21.84%	14.27%	-	-
Horiz. %	69.17%	24.68%	25.93%	93.30%	67.00%	85.73%	100.00%	-
NP	62,438	44,698	40,360	22,751	15,784	22,145	26,484	76.86%
YoY %	39.69%	10.75%	77.40%	44.14%	-28.72%	-16.38%	-	-
Horiz. %	235.76%	168.77%	152.39%	85.90%	59.60%	83.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,539	43,022	38,590	21,317	14,793	21,510	26,403	71.70%
YoY %	38.39%	11.48%	81.03%	44.10%	-31.23%	-18.53%	-	-
Horiz. %	225.50%	162.94%	146.16%	80.74%	56.03%	81.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.27%	6.52%	7.50%	34.11%	34.90%	32.83%	32.28%	-
YoY %	88.19%	-13.07%	-78.01%	-2.26%	6.31%	1.70%	-	-
Horiz. %	38.01%	20.20%	23.23%	105.67%	108.12%	101.70%	100.00%	-
Total Cost	181,844	139,433	127,382	114,680	105,252	114,519	117,350	33.80%
YoY %	30.42%	9.46%	11.08%	8.96%	-8.09%	-2.41%	-	-
Horiz. %	154.96%	118.82%	108.55%	97.72%	89.69%	97.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	690,226	507,039	509,114	513,501	518,823	533,202	526,663	19.69%
YoY %	36.13%	-0.41%	-0.85%	-1.03%	-2.70%	1.24%	-	-
Horiz. %	131.06%	96.27%	96.67%	97.50%	98.51%	101.24%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Dividend
Div	25,415	19,213	19,213	19,521	26,037	19,552	19,552	19.04%
YoY %	32.28%	0.00%	-1.58%	-25.03%	33.17%	0.00%	-	-
Horiz. %	129.99%	98.27%	98.27%	99.84%	133.17%	100.00%	100.00%	-
Div Payout %	42.69%	44.66%	49.79%	91.58%	176.01%	90.90%	74.05%	-
YoY %	-4.41%	-10.30%	-45.63%	-47.97%	93.63%	22.75%	-	-
Horiz. %	57.65%	60.31%	67.24%	123.67%	237.69%	122.75%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Equity
Net Worth	690,226	507,039	509,114	513,501	518,823	533,202	526,663	19.69%
YoY %	36.13%	-0.41%	-0.85%	-1.03%	-2.70%	1.24%	-	-
Horiz. %	131.06%	96.27%	96.67%	97.50%	98.51%	101.24%	100.00%	-
NOSH	253,759	253,519	254,557	256,750	259,411	260,099	260,724	-1.78%
YoY %	0.09%	-0.41%	-0.85%	-1.03%	-0.26%	-0.24%	-	-
Horiz. %	97.33%	97.24%	97.63%	98.48%	99.50%	99.76%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Ratio Analysis
NP Margin	25.56%	24.28%	24.06%	16.55%	13.04%	16.20%	18.41%	-
YoY %	5.27%	0.91%	45.38%	26.92%	-19.51%	-12.00%	-	-
Horiz. %	138.84%	131.88%	130.69%	89.90%	70.83%	88.00%	100.00%	-
ROE	8.63%	8.48%	7.58%	4.15%	2.85%	4.03%	5.01%	-
YoY %	1.77%	11.87%	82.65%	45.61%	-29.28%	-19.56%	-	-
Horiz. %	172.26%	169.26%	151.30%	82.83%	56.89%	80.44%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Per Share
RPS	96.27	72.63	65.90	53.53	46.66	52.54	55.17	44.79%
YoY %	32.55%	10.21%	23.11%	14.72%	-11.19%	-4.77%	-	-
Horiz. %	174.50%	131.65%	119.45%	97.03%	84.57%	95.23%	100.00%	-
EPS	23.46	16.97	15.16	8.30	5.70	8.27	10.13	74.77%
YoY %	38.24%	11.94%	82.65%	45.61%	-31.08%	-18.36%	-	-
Horiz. %	231.59%	167.52%	149.65%	81.93%	56.27%	81.64%	100.00%	-
DPS	10.00	7.58	7.55	7.50	10.00	7.50	7.50	21.07%
YoY %	31.93%	0.40%	0.67%	-25.00%	33.33%	0.00%	-	-
Horiz. %	133.33%	101.07%	100.67%	100.00%	133.33%	100.00%	100.00%	-
NAPS	2.72	2.00	2.00	2.00	2.00	2.05	2.02	21.87%
YoY %	36.00%	0.00%	0.00%	0.00%	-2.44%	1.49%	-	-
Horiz. %	134.65%	99.01%	99.01%	99.01%	99.01%	101.49%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 256,750
RPS	95.69	72.13	65.71	53.83	47.41	53.53	56.34	42.21%
YoY %	32.66%	9.77%	22.07%	13.54%	-11.43%	-4.99%	-	-
Horiz. %	169.84%	128.03%	116.63%	95.54%	84.15%	95.01%	100.00%	-
EPS	23.32	16.85	15.12	8.35	5.79	8.43	10.34	71.72%
YoY %	38.40%	11.44%	81.08%	44.21%	-31.32%	-18.47%	-	-
Horiz. %	225.53%	162.96%	146.23%	80.75%	56.00%	81.53%	100.00%	-
DPS	9.96	7.53	7.53	7.65	10.20	7.66	7.66	19.07%
YoY %	32.27%	0.00%	-1.57%	-25.00%	33.16%	0.00%	-	-
Horiz. %	130.03%	98.30%	98.30%	99.87%	133.16%	100.00%	100.00%	-
NAPS	2.7038	1.9862	1.9943	2.0115	2.0323	2.0887	2.0631	19.69%
YoY %	36.13%	-0.41%	-0.86%	-1.02%	-2.70%	1.24%	-	-
Horiz. %	131.06%	96.27%	96.67%	97.50%	98.51%	101.24%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	-
Price	2.34	1.74	1.53	1.70	1.32	1.25	1.29	-
P/RPS	2.43	2.40	2.32	3.18	2.83	2.38	2.34	2.54%
YoY %	1.25%	3.45%	-27.04%	12.37%	18.91%	1.71%	-	-
Horiz. %	103.85%	102.56%	99.15%	135.90%	120.94%	101.71%	100.00%	-
P/EPS	9.97	10.25	10.09	20.48	23.15	15.12	12.74	-15.04%
YoY %	-2.73%	1.59%	-50.73%	-11.53%	53.11%	18.68%	-	-
Horiz. %	78.26%	80.46%	79.20%	160.75%	181.71%	118.68%	100.00%	-
EY	10.03	9.75	9.91	4.88	4.32	6.62	7.85	17.69%
YoY %	2.87%	-1.61%	103.07%	12.96%	-34.74%	-15.67%	-	-
Horiz. %	127.77%	124.20%	126.24%	62.17%	55.03%	84.33%	100.00%	-
DY	4.27	4.36	4.93	4.41	7.58	6.00	5.81	-18.51%
YoY %	-2.06%	-11.56%	11.79%	-41.82%	26.33%	3.27%	-	-
Horiz. %	73.49%	75.04%	84.85%	75.90%	130.46%	103.27%	100.00%	-
P/NAPS	0.86	0.87	0.77	0.85	0.66	0.61	0.64	21.70%
YoY %	-1.15%	12.99%	-9.41%	28.79%	8.20%	-4.69%	-	-
Horiz. %	134.38%	135.94%	120.31%	132.81%	103.12%	95.31%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	04/04/07	30/11/06	27/09/06	15/06/06	08/03/06	08/12/05	26/09/05	-
Price	2.69	2.02	1.45	1.42	1.45	1.28	1.23	-
P/RPS	2.79	2.78	2.20	2.65	3.11	2.44	2.23	16.06%
YoY %	0.36%	26.36%	-16.98%	-14.79%	27.46%	9.42%	-	-
Horiz. %	125.11%	124.66%	98.65%	118.83%	139.46%	109.42%	100.00%	-
P/EPS	11.46	11.90	9.56	17.10	25.43	15.48	12.15	-3.81%
YoY %	-3.70%	24.48%	-44.09%	-32.76%	64.28%	27.41%	-	-
Horiz. %	94.32%	97.94%	78.68%	140.74%	209.30%	127.41%	100.00%	-
EY	8.72	8.40	10.45	5.85	3.93	6.46	8.23	3.91%
YoY %	3.81%	-19.62%	78.63%	48.85%	-39.16%	-21.51%	-	-
Horiz. %	105.95%	102.07%	126.97%	71.08%	47.75%	78.49%	100.00%	-
DY	3.72	3.75	5.21	5.28	6.90	5.86	6.10	-28.02%
YoY %	-0.80%	-28.02%	-1.33%	-23.48%	17.75%	-3.93%	-	-
Horiz. %	60.98%	61.48%	85.41%	86.56%	113.11%	96.07%	100.00%	-
P/NAPS	0.99	1.01	0.73	0.71	0.73	0.62	0.61	37.98%
YoY %	-1.98%	38.36%	2.82%	-2.74%	17.74%	1.64%	-	-
Horiz. %	162.30%	165.57%	119.67%	116.39%	119.67%	101.64%	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