[HWANG] YoY Annual (Unaudited) Result on 31-Jul-2006 [#4]

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Annual (Unaudited) Result
Revenue	295,798	348,593	358,792	173,206	143,834	205,923	74,679	25.75%
YoY %	-15.15%	-2.84%	107.15%	20.42%	-30.15%	175.74%	-	-
Horiz. %	396.09%	466.79%	480.45%	231.93%	192.60%	275.74%	100.00%	-
PBT	45,518	55,556	111,711	44,495	39,110	66,273	15,673	19.42%
YoY %	-18.07%	-50.27%	151.06%	13.77%	-40.99%	322.85%	-	-
Horiz. %	290.42%	354.47%	712.76%	283.90%	249.54%	422.85%	100.00%	-
Tax	-11,154	-14,718	-30,898	-3,436	-11,611	-21,390	-7,729	6.29%
YoY %	24.22%	52.37%	-799.24%	70.41%	45.72%	-176.75%	-	-
Horiz. %	144.31%	190.43%	399.77%	44.46%	150.23%	276.75%	100.00%	-
NP	34,364	40,838	80,813	41,059	27,499	44,883	7,944	27.61%
YoY %	-15.85%	-49.47%	96.82%	49.31%	-38.73%	464.99%	-	-
Horiz. %	432.58%	514.07%	1,017.28%	516.86%	346.16%	564.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,290	36,303	77,634	39,297	26,412	44,883	7,944	25.64%
YoY %	-13.81%	-53.24%	97.56%	48.78%	-41.15%	464.99%	-	-
Horiz. %	393.88%	456.99%	977.27%	494.68%	332.48%	564.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.50%	26.49%	27.66%	7.72%	29.69%	32.28%	49.31%	-
YoY %	-7.51%	-4.23%	258.29%	-74.00%	-8.02%	-34.54%	-	-
Horiz. %	49.69%	53.72%	56.09%	15.66%	60.21%	65.46%	100.00%	-
Total Cost	261,434	307,755	277,979	132,147	116,335	161,040	66,735	25.52%
YoY %	-15.05%	10.71%	110.36%	13.59%	-27.76%	141.31%	-	-
Horiz. %	391.75%	461.16%	416.54%	198.02%	174.32%	241.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	770,765	744,938	737,192	677,002	655,305	518,893	450,946	9.33%
YoY %	3.47%	1.05%	8.89%	3.31%	26.29%	15.07%	-	-
Horiz. %	170.92%	165.19%	163.48%	150.13%	145.32%	115.07%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	12,761	25,511	25,420	19,306	19,612	6,584	6,554	11.73%
YoY %	-49.98%	0.36%	31.67%	-1.56%	197.87%	0.46%	-	-
Horiz. %	194.71%	389.24%	387.85%	294.57%	299.24%	100.46%	100.00%	-
Div Payout %	40.78%	70.27%	32.74%	49.13%	74.26%	14.67%	82.51%	-
YoY %	-41.97%	114.63%	-33.36%	-33.84%	406.20%	-82.22%	-	-
Horiz. %	49.42%	85.17%	39.68%	59.54%	90.00%	17.78%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	770,765	744,938	737,192	677,002	655,305	518,893	450,946	9.33%
YoY %	3.47%	1.05%	8.89%	3.31%	26.29%	15.07%	-	-
Horiz. %	170.92%	165.19%	163.48%	150.13%	145.32%	115.07%	100.00%	-
NOSH	255,220	255,115	254,204	257,415	261,504	263,397	262,178	-0.44%
YoY %	0.04%	0.36%	-1.25%	-1.56%	-0.72%	0.46%	-	-
Horiz. %	97.35%	97.31%	96.96%	98.18%	99.74%	100.46%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	11.62%	11.72%	22.52%	23.71%	19.12%	21.80%	10.64%	-
YoY %	-0.85%	-47.96%	-5.02%	24.01%	-12.29%	104.89%	-	-
Horiz. %	109.21%	110.15%	211.65%	222.84%	179.70%	204.89%	100.00%	-
ROE	4.06%	4.87%	10.53%	5.80%	4.03%	8.65%	1.76%	-
YoY %	-16.63%	-53.75%	81.55%	43.92%	-53.41%	391.48%	-	-
Horiz. %	230.68%	276.70%	598.30%	329.55%	228.98%	491.48%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	115.90	136.64	141.14	67.29	55.00	78.18	28.48	26.32%
YoY %	-15.18%	-3.19%	109.75%	22.35%	-29.65%	174.51%	-	-
Horiz. %	406.95%	479.78%	495.58%	236.27%	193.12%	274.51%	100.00%	-
EPS	12.26	14.23	30.54	15.26	10.10	17.04	3.03	26.20%
YoY %	-13.84%	-53.41%	100.13%	51.09%	-40.73%	462.38%	-	-
Horiz. %	404.62%	469.64%	1,007.92%	503.63%	333.33%	562.38%	100.00%	-
DPS	5.00	10.00	10.00	7.50	7.50	2.50	2.50	12.23%
YoY %	-50.00%	0.00%	33.33%	0.00%	200.00%	0.00%	-	-
Horiz. %	200.00%	400.00%	400.00%	300.00%	300.00%	100.00%	100.00%	-
NAPS	3.02	2.92	2.90	2.63	2.5059	1.97	1.72	9.82%
YoY %	3.42%	0.69%	10.27%	4.95%	27.20%	14.53%	-	-
Horiz. %	175.58%	169.77%	168.60%	152.91%	145.69%	114.53%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 254,557
RPS	115.87	136.55	140.55	67.85	56.34	80.66	29.25	25.76%
YoY %	-15.14%	-2.85%	107.15%	20.43%	-30.15%	175.76%	-	-
Horiz. %	396.14%	466.84%	480.51%	231.97%	192.62%	275.76%	100.00%	-
EPS	12.26	14.22	30.41	15.39	10.35	17.58	3.11	25.66%
YoY %	-13.78%	-53.24%	97.60%	48.70%	-41.13%	465.27%	-	-
Horiz. %	394.21%	457.23%	977.81%	494.86%	332.80%	565.27%	100.00%	-
DPS	5.00	9.99	9.96	7.56	7.68	2.58	2.57	11.71%
YoY %	-49.95%	0.30%	31.75%	-1.56%	197.67%	0.39%	-	-
Horiz. %	194.55%	388.72%	387.55%	294.16%	298.83%	100.39%	100.00%	-
NAPS	3.0193	2.9181	2.8877	2.652	2.567	2.0326	1.7665	9.33%
YoY %	3.47%	1.05%	8.89%	3.31%	26.29%	15.06%	-	-
Horiz. %	170.92%	165.19%	163.47%	150.13%	145.32%	115.06%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	-
Price	1.63	1.65	2.77	1.53	1.29	1.59	1.58	-
P/RPS	1.41	1.21	1.96	2.27	2.35	2.03	5.55	-20.40%
YoY %	16.53%	-38.27%	-13.66%	-3.40%	15.76%	-63.42%	-	-
Horiz. %	25.41%	21.80%	35.32%	40.90%	42.34%	36.58%	100.00%	-
P/EPS	13.30	11.60	9.07	10.02	12.77	9.33	52.15	-20.34%
YoY %	14.66%	27.89%	-9.48%	-21.53%	36.87%	-82.11%	-	-
Horiz. %	25.50%	22.24%	17.39%	19.21%	24.49%	17.89%	100.00%	-
EY	7.52	8.62	11.03	9.98	7.83	10.72	1.92	25.52%
YoY %	-12.76%	-21.85%	10.52%	27.46%	-26.96%	458.33%	-	-
Horiz. %	391.67%	448.96%	574.48%	519.79%	407.81%	558.33%	100.00%	-
DY	3.07	6.06	3.61	4.90	5.81	1.57	1.58	11.69%
YoY %	-49.34%	67.87%	-26.33%	-15.66%	270.06%	-0.63%	-	-
Horiz. %	194.30%	383.54%	228.48%	310.13%	367.72%	99.37%	100.00%	-
P/NAPS	0.54	0.57	0.96	0.58	0.51	0.81	0.92	-8.48%
YoY %	-5.26%	-40.62%	65.52%	13.73%	-37.04%	-11.96%	-	-
Horiz. %	58.70%	61.96%	104.35%	63.04%	55.43%	88.04%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	28/09/09	30/09/08	24/09/07	27/09/06	26/09/05	27/09/04	24/09/03	-
Price	1.55	1.40	2.20	1.45	1.23	1.50	1.58	-
P/RPS	1.34	1.02	1.56	2.15	2.24	1.92	5.55	-21.07%
YoY %	31.37%	-34.62%	-27.44%	-4.02%	16.67%	-65.41%	-	-
Horiz. %	24.14%	18.38%	28.11%	38.74%	40.36%	34.59%	100.00%	-
P/EPS	12.64	9.84	7.20	9.50	12.18	8.80	52.15	-21.02%
YoY %	28.46%	36.67%	-24.21%	-22.00%	38.41%	-83.13%	-	-
Horiz. %	24.24%	18.87%	13.81%	18.22%	23.36%	16.87%	100.00%	-
EY	7.91	10.16	13.88	10.53	8.21	11.36	1.92	26.58%
YoY %	-22.15%	-26.80%	31.81%	28.26%	-27.73%	491.67%	-	-
Horiz. %	411.98%	529.17%	722.92%	548.44%	427.60%	591.67%	100.00%	-
DY	3.23	7.14	4.55	5.17	6.10	1.67	1.58	12.64%
YoY %	-54.76%	56.92%	-11.99%	-15.25%	265.27%	5.70%	-	-
Horiz. %	204.43%	451.90%	287.97%	327.22%	386.08%	105.70%	100.00%	-
P/NAPS	0.51	0.48	0.76	0.55	0.49	0.76	0.92	-9.35%
YoY %	6.25%	-36.84%	38.18%	12.24%	-35.53%	-17.39%	-	-
Horiz. %	55.43%	52.17%	82.61%	59.78%	53.26%	82.61%	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