[HWANG] YoY TTM 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
TTM Result
Revenue	299,605	347,372	399,372	184,131	136,664	182,025	117,083	16.93%
YoY %	-13.75%	-13.02%	116.90%	34.73%	-24.92%	55.47%	-	-
Horiz. %	255.89%	296.69%	341.10%	157.27%	116.72%	155.47%	100.00%	-
PBT	63,275	36,309	125,875	47,814	32,969	58,358	37,696	9.00%
YoY %	74.27%	-71.15%	163.26%	45.03%	-43.51%	54.81%	-	-
Horiz. %	167.86%	96.32%	333.92%	126.84%	87.46%	154.81%	100.00%	-
Tax	-15,204	-11,280	-33,205	-3,116	-10,824	-18,563	-14,699	0.56%
YoY %	-34.79%	66.03%	-965.63%	71.21%	41.69%	-26.29%	-	-
Horiz. %	103.44%	76.74%	225.90%	21.20%	73.64%	126.29%	100.00%	-
NP	48,071	25,029	92,670	44,698	22,145	39,795	22,997	13.06%
YoY %	92.06%	-72.99%	107.32%	101.84%	-44.35%	73.04%	-	-
Horiz. %	209.03%	108.84%	402.97%	194.36%	96.30%	173.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,610	20,818	89,041	43,022	21,510	39,795	22,997	11.66%
YoY %	114.29%	-76.62%	106.97%	100.01%	-45.95%	73.04%	-	-
Horiz. %	193.98%	90.52%	387.19%	187.08%	93.53%	173.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.03%	31.07%	26.38%	6.52%	32.83%	31.81%	38.99%	-
YoY %	-22.66%	17.78%	304.60%	-80.14%	3.21%	-18.41%	-	-
Horiz. %	61.63%	79.69%	67.66%	16.72%	84.20%	81.59%	100.00%	-
Total Cost	251,534	322,343	306,702	139,433	114,519	142,230	94,086	17.79%
YoY %	-21.97%	5.10%	119.96%	21.76%	-19.48%	51.17%	-	-
Horiz. %	267.34%	342.60%	325.98%	148.20%	121.72%	151.17%	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	12,764	25,512	25,435	19,213	19,552	13,182	-	-
YoY %	-49.97%	0.30%	32.38%	-1.73%	48.32%	0.00%	-	-
Horiz. %	96.83%	193.54%	192.95%	145.75%	148.32%	100.00%	-	-
Div Payout %	28.61%	122.55%	28.57%	44.66%	90.90%	33.13%	-	-
YoY %	-76.65%	328.95%	-36.03%	-50.87%	174.37%	0.00%	-	-
Horiz. %	86.36%	369.91%	86.24%	134.80%	274.37%	100.00%	-	-

	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	16.04%	7.21%	23.20%	24.28%	16.20%	21.86%	19.64%	-
YoY %	122.47%	-68.92%	-4.45%	49.88%	-25.89%	11.30%	-	-
Horiz. %	81.67%	36.71%	118.13%	123.63%	82.48%	111.30%	100.00%	-
ROE	5.68%	2.80%	11.79%	8.48%	4.03%	7.68%	4.91%	-
YoY %	102.86%	-76.25%	39.03%	110.42%	-47.53%	56.42%	-	-
Horiz. %	115.68%	57.03%	240.12%	172.71%	82.08%	156.42%	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	117.45	136.34	156.58	72.63	52.54	69.23	44.48	17.54%
YoY %	-13.86%	-12.93%	115.59%	38.24%	-24.11%	55.64%	-	-
Horiz. %	264.05%	306.52%	352.02%	163.29%	118.12%	155.64%	100.00%	-
EPS	17.49	8.17	34.91	16.97	8.27	15.13	8.74	12.24%
YoY %	114.08%	-76.60%	105.72%	105.20%	-45.34%	73.11%	-	-
Horiz. %	200.11%	93.48%	399.43%	194.16%	94.62%	173.11%	100.00%	-
DPS	5.00	10.00	10.00	7.58	7.50	5.00	0.00	-
YoY %	-50.00%	0.00%	31.93%	1.07%	50.00%	0.00%	-	-
Horiz. %	100.00%	200.00%	200.00%	151.60%	150.00%	100.00%	-	-
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	117.36	136.07	156.44	72.13	53.53	71.30	45.86	16.93%
YoY %	-13.75%	-13.02%	116.89%	34.75%	-24.92%	55.47%	-	-
Horiz. %	255.91%	296.71%	341.13%	157.28%	116.72%	155.47%	100.00%	-
EPS	17.47	8.15	34.88	16.85	8.43	15.59	9.01	11.65%
YoY %	114.36%	-76.63%	107.00%	99.88%	-45.93%	73.03%	-	-
Horiz. %	193.90%	90.46%	387.13%	187.01%	93.56%	173.03%	100.00%	-
DPS	5.00	9.99	9.96	7.53	7.66	5.16	0.00	-
YoY %	-49.95%	0.30%	32.27%	-1.70%	48.45%	0.00%	-	-
Horiz. %	96.90%	193.60%	193.02%	145.93%	148.45%	100.00%	-	-
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	1.37	0.77	1.54	2.40	2.38	2.31	4.79	-18.81%
YoY %	77.92%	-50.00%	-35.83%	0.84%	3.03%	-51.77%	-	-
Horiz. %	28.60%	16.08%	32.15%	50.10%	49.69%	48.23%	100.00%	-
P/EPS	9.21	12.85	6.90	10.25	15.12	10.57	24.38	-14.96%
YoY %	-28.33%	86.23%	-32.68%	-32.21%	43.05%	-56.64%	-	-
Horiz. %	37.78%	52.71%	28.30%	42.04%	62.02%	43.36%	100.00%	-
EY	10.86	7.78	14.49	9.75	6.62	9.46	4.10	17.60%
YoY %	39.59%	-46.31%	48.62%	47.28%	-30.02%	130.73%	-	-
Horiz. %	264.88%	189.76%	353.41%	237.80%	161.46%	230.73%	100.00%	-
DY	3.11	9.52	4.15	4.36	6.00	3.13	0.00	-
YoY %	-67.33%	129.40%	-4.82%	-27.33%	91.69%	0.00%	-	-
Horiz. %	99.36%	304.15%	132.59%	139.30%	191.69%	100.00%	-	-
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	1.36	0.78	1.46	2.78	2.44	2.33	4.38	-17.69%
YoY %	74.36%	-46.58%	-47.48%	13.93%	4.72%	-46.80%	-	-
Horiz. %	31.05%	17.81%	33.33%	63.47%	55.71%	53.20%	100.00%	-
P/EPS	9.15	13.10	6.56	11.90	15.48	10.64	22.32	-13.79%
YoY %	-30.15%	99.70%	-44.87%	-23.13%	45.49%	-52.33%	-	-
Horiz. %	40.99%	58.69%	29.39%	53.32%	69.35%	47.67%	100.00%	-
EY	10.93	7.64	15.24	8.40	6.46	9.40	4.48	16.01%
YoY %	43.06%	-49.87%	81.43%	30.03%	-31.28%	109.82%	-	-
Horiz. %	243.97%	170.54%	340.18%	187.50%	144.20%	209.82%	100.00%	-
DY	3.13	9.35	4.37	3.75	5.86	3.11	0.00	-
YoY %	-66.52%	113.96%	16.53%	-36.01%	88.42%	0.00%	-	-
Horiz. %	100.64%	300.64%	140.51%	120.58%	188.42%	100.00%	-	-
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