[HWANG] YoY TTM Result on 31-Jan-2006 [#2]

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
TTM Result
Revenue	313,317	401,213	244,282	121,036	180,316	147,976	105,319	19.90%
YoY %	-21.91%	64.24%	101.83%	-32.88%	21.85%	40.50%	-	-
Horiz. %	297.49%	380.95%	231.94%	114.92%	171.21%	140.50%	100.00%	-
PBT	12,378	120,503	71,172	24,244	52,835	58,245	5,293	15.19%
YoY %	-89.73%	69.31%	193.57%	-54.11%	-9.29%	1,000.42%	-	-
Horiz. %	233.86%	2,276.65%	1,344.64%	458.04%	998.21%	1,100.42%	100.00%	-
Tax	-5,108	-31,319	-8,734	-8,460	-17,921	-19,718	-6,606	-4.19%
YoY %	83.69%	-258.59%	-3.24%	52.79%	9.11%	-198.49%	-	-
Horiz. %	77.32%	474.10%	132.21%	128.07%	271.28%	298.49%	100.00%	-
NP	7,270	89,184	62,438	15,784	34,914	38,527	-1,313	-
YoY %	-91.85%	42.84%	295.58%	-54.79%	-9.38%	3,034.27%	-	-
Horiz. %	-553.69%	-6,792.38%	-4,755.37%	-1,202.13%	-2,659.10%	-2,934.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,772	85,539	59,539	14,793	34,914	38,527	-1,313	-
YoY %	-95.59%	43.67%	302.48%	-57.63%	-9.38%	3,034.27%	-	-
Horiz. %	-287.28%	-6,514.78%	-4,534.58%	-1,126.66%	-2,659.10%	-2,934.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.27%	25.99%	12.27%	34.90%	33.92%	33.85%	124.81%	-
YoY %	58.79%	111.82%	-64.84%	2.89%	0.21%	-72.88%	-	-
Horiz. %	33.07%	20.82%	9.83%	27.96%	27.18%	27.12%	100.00%	-
Total Cost	306,047	312,029	181,844	105,252	145,402	109,449	106,632	19.19%
YoY %	-1.92%	71.59%	72.77%	-27.61%	32.85%	2.64%	-	-
Horiz. %	287.01%	292.62%	170.53%	98.71%	136.36%	102.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	746,023	754,728	690,226	518,823	518,566	479,574	441,647	9.12%
YoY %	-1.15%	9.35%	33.04%	0.05%	8.13%	8.59%	-	-
Horiz. %	168.92%	170.89%	156.28%	117.47%	117.42%	108.59%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Dividend
Div	12,763	25,496	25,415	26,037	6,594	-	-	-
YoY %	-49.94%	0.32%	-2.39%	294.86%	0.00%	-	-	-
Horiz. %	193.55%	386.65%	385.43%	394.86%	100.00%	-	-	-
Div Payout %	338.39%	29.81%	42.69%	176.01%	18.89%	-	-	-
YoY %	1,035.16%	-30.17%	-75.75%	831.76%	0.00%	-	-	-
Horiz. %	1,791.37%	157.81%	225.99%	931.76%	100.00%	-	-	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Equity
Net Worth	746,023	754,728	690,226	518,823	518,566	479,574	441,647	9.12%
YoY %	-1.15%	9.35%	33.04%	0.05%	8.13%	8.59%	-	-
Horiz. %	168.92%	170.89%	156.28%	117.47%	117.42%	108.59%	100.00%	-
NOSH	258,139	254,976	253,759	259,411	261,902	263,502	266,052	-0.50%
YoY %	1.24%	0.48%	-2.18%	-0.95%	-0.61%	-0.96%	-	-
Horiz. %	97.03%	95.84%	95.38%	97.50%	98.44%	99.04%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Ratio Analysis
NP Margin	2.32%	22.23%	25.56%	13.04%	19.36%	26.04%	-1.25%	-
YoY %	-89.56%	-13.03%	96.01%	-32.64%	-25.65%	2,183.20%	-	-
Horiz. %	-185.60%	-1,778.40%	-2,044.80%	-1,043.20%	-1,548.80%	-2,083.20%	100.00%	-
ROE	0.51%	11.33%	8.63%	2.85%	6.73%	8.03%	-0.30%	-
YoY %	-95.50%	31.29%	202.81%	-57.65%	-16.19%	2,776.67%	-	-
Horiz. %	-170.00%	-3,776.67%	-2,876.67%	-950.00%	-2,243.33%	-2,676.67%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Per Share
RPS	121.38	157.35	96.27	46.66	68.85	56.16	39.59	20.50%
YoY %	-22.86%	63.45%	106.32%	-32.23%	22.60%	41.85%	-	-
Horiz. %	306.59%	397.45%	243.17%	117.86%	173.91%	141.85%	100.00%	-
EPS	1.46	33.55	23.46	5.70	13.33	14.62	-0.49	-
YoY %	-95.65%	43.01%	311.58%	-57.24%	-8.82%	3,083.67%	-	-
Horiz. %	-297.96%	-6,846.94%	-4,787.76%	-1,163.27%	-2,720.41%	-2,983.67%	100.00%	-
DPS	5.00	10.00	10.00	10.00	2.50	0.00	0.00	-
YoY %	-50.00%	0.00%	0.00%	300.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	400.00%	400.00%	400.00%	100.00%	-	-	-
NAPS	2.89	2.96	2.72	2.00	1.98	1.82	1.66	9.67%
YoY %	-2.36%	8.82%	36.00%	1.01%	8.79%	9.64%	-	-
Horiz. %	174.10%	178.31%	163.86%	120.48%	119.28%	109.64%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 259,411
RPS	122.73	157.16	95.69	47.41	70.63	57.97	41.26	19.90%
YoY %	-21.91%	64.24%	101.84%	-32.88%	21.84%	40.50%	-	-
Horiz. %	297.46%	380.90%	231.92%	114.91%	171.18%	140.50%	100.00%	-
EPS	1.48	33.51	23.32	5.79	13.68	15.09	-0.51	-
YoY %	-95.58%	43.70%	302.76%	-57.68%	-9.34%	3,058.82%	-	-
Horiz. %	-290.20%	-6,570.59%	-4,572.55%	-1,135.29%	-2,682.35%	-2,958.82%	100.00%	-
DPS	5.00	9.99	9.96	10.20	2.58	0.00	0.00	-
YoY %	-49.95%	0.30%	-2.35%	295.35%	0.00%	0.00%	-	-
Horiz. %	193.80%	387.21%	386.05%	395.35%	100.00%	-	-	-
NAPS	2.9223	2.9564	2.7038	2.0323	2.0313	1.8786	1.73	9.12%
YoY %	-1.15%	9.34%	33.04%	0.05%	8.13%	8.59%	-	-
Horiz. %	168.92%	170.89%	156.29%	117.47%	117.42%	108.59%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	30/01/03	-
Price	1.12	2.02	2.34	1.32	1.55	1.93	1.50	-
P/RPS	0.92	1.28	2.43	2.83	2.25	3.44	3.79	-21.00%
YoY %	-28.12%	-47.33%	-14.13%	25.78%	-34.59%	-9.23%	-	-
Horiz. %	24.27%	33.77%	64.12%	74.67%	59.37%	90.77%	100.00%	-
P/EPS	76.65	6.02	9.97	23.15	11.63	13.20	-303.94	-
YoY %	1,173.26%	-39.62%	-56.93%	99.05%	-11.89%	104.34%	-	-
Horiz. %	-25.22%	-1.98%	-3.28%	-7.62%	-3.83%	-4.34%	100.00%	-
EY	1.30	16.61	10.03	4.32	8.60	7.58	-0.33	-
YoY %	-92.17%	65.60%	132.18%	-49.77%	13.46%	2,396.97%	-	-
Horiz. %	-393.94%	-5,033.33%	-3,039.39%	-1,309.09%	-2,606.06%	-2,296.97%	100.00%	-
DY	4.46	4.95	4.27	7.58	1.61	0.00	0.00	-
YoY %	-9.90%	15.93%	-43.67%	370.81%	0.00%	0.00%	-	-
Horiz. %	277.02%	307.45%	265.22%	470.81%	100.00%	-	-	-
P/NAPS	0.39	0.68	0.86	0.66	0.78	1.06	0.90	-12.99%
YoY %	-42.65%	-20.93%	30.30%	-15.38%	-26.42%	17.78%	-	-
Horiz. %	43.33%	75.56%	95.56%	73.33%	86.67%	117.78%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Announcement Date
Date	31/03/09	24/03/08	04/04/07	08/03/06	28/03/05	25/03/04	26/03/03	-
Price	1.06	1.75	2.69	1.45	1.45	2.40	1.23	-
P/RPS	0.87	1.11	2.79	3.11	2.11	4.27	3.11	-19.11%
YoY %	-21.62%	-60.22%	-10.29%	47.39%	-50.59%	37.30%	-	-
Horiz. %	27.97%	35.69%	89.71%	100.00%	67.85%	137.30%	100.00%	-
P/EPS	72.54	5.22	11.46	25.43	10.88	16.41	-249.23	-
YoY %	1,289.66%	-54.45%	-54.94%	133.73%	-33.70%	106.58%	-	-
Horiz. %	-29.11%	-2.09%	-4.60%	-10.20%	-4.37%	-6.58%	100.00%	-
EY	1.38	19.17	8.72	3.93	9.19	6.09	-0.40	-
YoY %	-92.80%	119.84%	121.88%	-57.24%	50.90%	1,622.50%	-	-
Horiz. %	-345.00%	-4,792.50%	-2,180.00%	-982.50%	-2,297.50%	-1,522.50%	100.00%	-
DY	4.72	5.71	3.72	6.90	1.72	0.00	0.00	-
YoY %	-17.34%	53.49%	-46.09%	301.16%	0.00%	0.00%	-	-
Horiz. %	274.42%	331.98%	216.28%	401.16%	100.00%	-	-	-
P/NAPS	0.37	0.59	0.99	0.73	0.73	1.32	0.74	-10.90%
YoY %	-37.29%	-40.40%	35.62%	0.00%	-44.70%	78.38%	-	-
Horiz. %	50.00%	79.73%	133.78%	98.65%	98.65%	178.38%	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