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

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Annualized Quarter Result
Revenue	347,956	332,728	337,612	175,288	109,732	138,412	234,004	6.82%
YoY %	4.58%	-1.45%	92.60%	59.74%	-20.72%	-40.85%	-	-
Horiz. %	148.70%	142.19%	144.28%	74.91%	46.89%	59.15%	100.00%	-
PBT	92,516	21,488	98,472	41,812	25,092	49,656	81,316	2.17%
YoY %	330.55%	-78.18%	135.51%	66.63%	-49.47%	-38.93%	-	-
Horiz. %	113.77%	26.43%	121.10%	51.42%	30.86%	61.07%	100.00%	-
Tax	-23,412	-7,212	-20,964	-11,736	-12,368	-19,576	-30,884	-4.50%
YoY %	-224.63%	65.60%	-78.63%	5.11%	36.82%	36.61%	-	-
Horiz. %	75.81%	23.35%	67.88%	38.00%	40.05%	63.39%	100.00%	-
NP	69,104	14,276	77,508	30,076	12,724	30,080	50,432	5.38%
YoY %	384.06%	-81.58%	157.71%	136.37%	-57.70%	-40.36%	-	-
Horiz. %	137.02%	28.31%	153.69%	59.64%	25.23%	59.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,204	11,924	73,864	28,236	10,508	30,080	50,432	4.37%
YoY %	446.83%	-83.86%	161.60%	168.71%	-65.07%	-40.36%	-	-
Horiz. %	129.29%	23.64%	146.46%	55.99%	20.84%	59.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.31%	33.56%	21.29%	28.07%	49.29%	39.42%	37.98%	-
YoY %	-24.58%	57.63%	-24.15%	-43.05%	25.04%	3.79%	-	-
Horiz. %	66.64%	88.36%	56.06%	73.91%	129.78%	103.79%	100.00%	-
Total Cost	278,852	318,452	260,104	145,212	97,008	108,332	183,572	7.20%
YoY %	-12.44%	22.43%	79.12%	49.69%	-10.45%	-40.99%	-	-
Horiz. %	151.90%	173.48%	141.69%	79.10%	52.84%	59.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	785,713	743,976	754,963	507,039	533,202	517,986	468,522	8.99%
YoY %	5.61%	-1.46%	48.90%	-4.91%	2.94%	10.56%	-	-
Horiz. %	167.70%	158.79%	161.14%	108.22%	113.81%	110.56%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Equity
Net Worth	785,713	743,976	754,963	507,039	533,202	517,986	468,522	8.99%
YoY %	5.61%	-1.46%	48.90%	-4.91%	2.94%	10.56%	-	-
Horiz. %	167.70%	158.79%	161.14%	108.22%	113.81%	110.56%	100.00%	-
NOSH	255,101	254,786	255,055	253,519	260,099	262,937	263,215	-0.52%
YoY %	0.12%	-0.11%	0.61%	-2.53%	-1.08%	-0.11%	-	-
Horiz. %	96.92%	96.80%	96.90%	96.32%	98.82%	99.89%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Ratio Analysis
NP Margin	19.86%	4.29%	22.96%	17.16%	11.60%	21.73%	21.55%	-
YoY %	362.94%	-81.32%	33.80%	47.93%	-46.62%	0.84%	-	-
Horiz. %	92.16%	19.91%	106.54%	79.63%	53.83%	100.84%	100.00%	-
ROE	8.30%	1.60%	9.78%	5.57%	1.97%	5.81%	10.76%	-
YoY %	418.75%	-83.64%	75.58%	182.74%	-66.09%	-46.00%	-	-
Horiz. %	77.14%	14.87%	90.89%	51.77%	18.31%	54.00%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Per Share
RPS	136.40	130.59	132.37	69.14	42.19	52.64	88.90	7.38%
YoY %	4.45%	-1.34%	91.45%	63.88%	-19.85%	-40.79%	-	-
Horiz. %	153.43%	146.90%	148.90%	77.77%	47.46%	59.21%	100.00%	-
EPS	25.56	4.68	28.96	11.12	4.04	11.44	19.16	4.91%
YoY %	446.15%	-83.84%	160.43%	175.25%	-64.69%	-40.29%	-	-
Horiz. %	133.40%	24.43%	151.15%	58.04%	21.09%	59.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.08	2.92	2.96	2.00	2.05	1.97	1.78	9.56%
YoY %	5.48%	-1.35%	48.00%	-2.44%	4.06%	10.67%	-	-
Horiz. %	173.03%	164.04%	166.29%	112.36%	115.17%	110.67%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Adjusted Per Share Value based on latest NOSH - 253,519
RPS	136.30	130.34	132.25	68.66	42.98	54.22	91.66	6.82%
YoY %	4.57%	-1.44%	92.62%	59.75%	-20.73%	-40.85%	-	-
Horiz. %	148.70%	142.20%	144.28%	74.91%	46.89%	59.15%	100.00%	-
EPS	25.54	4.67	28.93	11.06	4.12	11.78	19.76	4.36%
YoY %	446.90%	-83.86%	161.57%	168.45%	-65.03%	-40.38%	-	-
Horiz. %	129.25%	23.63%	146.41%	55.97%	20.85%	59.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.0778	2.9143	2.9574	1.9862	2.0887	2.0291	1.8353	8.99%
YoY %	5.61%	-1.46%	48.90%	-4.91%	2.94%	10.56%	-	-
Horiz. %	167.70%	158.79%	161.14%	108.22%	113.81%	110.56%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	29/10/04	31/10/03	-
Price	1.61	1.05	2.41	1.74	1.25	1.60	2.13	-
P/RPS	1.18	0.80	1.82	2.52	2.96	3.04	2.40	-11.14%
YoY %	47.50%	-56.04%	-27.78%	-14.86%	-2.63%	26.67%	-	-
Horiz. %	49.17%	33.33%	75.83%	105.00%	123.33%	126.67%	100.00%	-
P/EPS	6.30	22.44	8.32	15.62	30.94	13.99	11.12	-9.02%
YoY %	-71.93%	169.71%	-46.73%	-49.52%	121.16%	25.81%	-	-
Horiz. %	56.65%	201.80%	74.82%	140.47%	278.24%	125.81%	100.00%	-
EY	15.88	4.46	12.02	6.40	3.23	7.15	9.00	9.91%
YoY %	256.05%	-62.90%	87.81%	98.14%	-54.83%	-20.56%	-	-
Horiz. %	176.44%	49.56%	133.56%	71.11%	35.89%	79.44%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.52	0.36	0.81	0.87	0.61	0.81	1.20	-12.99%
YoY %	44.44%	-55.56%	-6.90%	42.62%	-24.69%	-32.50%	-	-
Horiz. %	43.33%	30.00%	67.50%	72.50%	50.83%	67.50%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Announcement Date
Date	09/12/09	22/12/08	07/12/07	30/11/06	08/12/05	29/11/04	21/11/03	-
Price	1.60	1.07	2.29	2.02	1.28	1.61	1.95	-
P/RPS	1.17	0.82	1.73	2.92	3.03	3.06	2.19	-9.91%
YoY %	42.68%	-52.60%	-40.75%	-3.63%	-0.98%	39.73%	-	-
Horiz. %	53.42%	37.44%	79.00%	133.33%	138.36%	139.73%	100.00%	-
P/EPS	6.26	22.86	7.91	18.14	31.68	14.07	10.18	-7.77%
YoY %	-72.62%	189.00%	-56.39%	-42.74%	125.16%	38.21%	-	-
Horiz. %	61.49%	224.56%	77.70%	178.19%	311.20%	138.21%	100.00%	-
EY	15.97	4.37	12.65	5.51	3.16	7.11	9.83	8.41%
YoY %	265.45%	-65.45%	129.58%	74.37%	-55.56%	-27.67%	-	-
Horiz. %	162.46%	44.46%	128.69%	56.05%	32.15%	72.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.52	0.37	0.77	1.01	0.62	0.82	1.10	-11.72%
YoY %	40.54%	-51.95%	-23.76%	62.90%	-24.39%	-25.45%	-	-
Horiz. %	47.27%	33.64%	70.00%	91.82%	56.36%	74.55%	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