[HWANG] QoQ Annualized Quarter Result on 31-Jul-2010 [#4]

Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- -5.11%
YoY- 94.55%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 405,004 411,948 385,464 346,942 344,350 346,732 347,956 10.68%
PBT 116,309 125,706 120,292 85,742 93,044 95,250 92,516 16.53%
Tax -28,930 -31,440 -30,032 -21,308 -25,496 -25,346 -23,412 15.19%
NP 87,378 94,266 90,260 64,434 67,548 69,904 69,104 16.98%
-
NP to SH 82,893 89,340 85,976 60,874 64,149 66,282 65,204 17.40%
-
Tax Rate 24.87% 25.01% 24.97% 24.85% 27.40% 26.61% 25.31% -
Total Cost 317,625 317,682 295,204 282,508 276,802 276,828 278,852 9.09%
-
Net Worth 846,960 841,867 829,637 808,761 798,465 793,445 785,713 5.14%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 17,007 25,511 - 19,134 8,503 12,756 - -
Div Payout % 20.52% 28.56% - 31.43% 13.26% 19.25% - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 846,960 841,867 829,637 808,761 798,465 793,445 785,713 5.14%
NOSH 255,108 255,111 255,273 255,129 255,100 255,127 255,101 0.00%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 21.57% 22.88% 23.42% 18.57% 19.62% 20.16% 19.86% -
ROE 9.79% 10.61% 10.36% 7.53% 8.03% 8.35% 8.30% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 158.76 161.48 151.00 135.99 134.99 135.91 136.40 10.68%
EPS 32.49 35.02 33.68 23.86 25.15 25.98 25.56 17.39%
DPS 6.67 10.00 0.00 7.50 3.33 5.00 0.00 -
NAPS 3.32 3.30 3.25 3.17 3.13 3.11 3.08 5.14%
Adjusted Per Share Value based on latest NOSH - 255,240
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 158.65 161.37 150.99 135.90 134.89 135.82 136.30 10.68%
EPS 32.47 35.00 33.68 23.85 25.13 25.96 25.54 17.40%
DPS 6.66 9.99 0.00 7.50 3.33 5.00 0.00 -
NAPS 3.3177 3.2978 3.2499 3.1681 3.1278 3.1081 3.0778 5.14%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 2.46 2.60 2.00 1.65 1.72 1.75 1.61 -
P/RPS 1.55 1.61 1.32 1.21 1.27 1.29 1.18 20.00%
P/EPS 7.57 7.42 5.94 6.92 6.84 6.74 6.30 13.06%
EY 13.21 13.47 16.84 14.46 14.62 14.85 15.88 -11.57%
DY 2.71 3.85 0.00 4.55 1.94 2.86 0.00 -
P/NAPS 0.74 0.79 0.62 0.52 0.55 0.56 0.52 26.59%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 08/06/11 28/03/11 13/12/10 29/09/10 18/06/10 30/03/10 09/12/09 -
Price 2.51 2.25 2.40 1.79 1.60 1.75 1.60 -
P/RPS 1.58 1.39 1.59 1.32 1.19 1.29 1.17 22.24%
P/EPS 7.72 6.42 7.13 7.50 6.36 6.74 6.26 15.04%
EY 12.95 15.56 14.03 13.33 15.72 14.85 15.97 -13.07%
DY 2.66 4.44 0.00 4.19 2.08 2.86 0.00 -
P/NAPS 0.76 0.68 0.74 0.56 0.51 0.56 0.52 28.87%

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

Post a Comment