[HWANG] QoQ TTM Result on 31-Oct-2005 [#1]

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
TTM Result
Revenue	167,742	137,431	121,036	136,664	143,834	149,676	180,316	-4.71%
YoY %	22.06%	13.55%	-11.44%	-4.98%	-3.90%	-16.99%	-	-
Horiz. %	93.03%	76.22%	67.12%	75.79%	79.77%	83.01%	100.00%	-
PBT	43,634	34,531	24,244	32,969	39,110	46,230	52,835	-12.00%
YoY %	26.36%	42.43%	-26.46%	-15.70%	-15.40%	-12.50%	-	-
Horiz. %	82.59%	65.36%	45.89%	62.40%	74.02%	87.50%	100.00%	-
Tax	-3,274	-11,780	-8,460	-10,824	-12,626	-14,998	-17,921	-67.90%
YoY %	72.21%	-39.24%	21.84%	14.27%	15.82%	16.31%	-	-
Horiz. %	18.27%	65.73%	47.21%	60.40%	70.45%	83.69%	100.00%	-
NP	40,360	22,751	15,784	22,145	26,484	31,232	34,914	10.17%
YoY %	77.40%	44.14%	-28.72%	-16.38%	-15.20%	-10.55%	-	-
Horiz. %	115.60%	65.16%	45.21%	63.43%	75.85%	89.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,590	21,317	14,793	21,510	26,403	31,232	34,914	6.92%
YoY %	81.03%	44.10%	-31.23%	-18.53%	-15.46%	-10.55%	-	-
Horiz. %	110.53%	61.06%	42.37%	61.61%	75.62%	89.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.50%	34.11%	34.90%	32.83%	32.28%	32.44%	33.92%	-
YoY %	-78.01%	-2.26%	6.31%	1.70%	-0.49%	-4.36%	-	-
Horiz. %	22.11%	100.56%	102.89%	96.79%	95.17%	95.64%	100.00%	-
Total Cost	127,382	114,680	105,252	114,519	117,350	118,444	145,402	-8.46%
YoY %	11.08%	8.96%	-8.09%	-2.41%	-0.92%	-18.54%	-	-
Horiz. %	87.61%	78.87%	72.39%	78.76%	80.71%	81.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	509,114	513,501	518,823	533,202	526,663	521,550	518,566	-1.22%
YoY %	-0.85%	-1.03%	-2.70%	1.24%	0.98%	0.58%	-	-
Horiz. %	98.18%	99.02%	100.05%	102.82%	101.56%	100.58%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Dividend
Div	19,213	19,521	26,037	19,552	19,552	6,516	6,594	104.40%
YoY %	-1.58%	-25.03%	33.17%	0.00%	200.06%	-1.18%	-	-
Horiz. %	291.37%	296.04%	394.86%	296.51%	296.51%	98.82%	100.00%	-
Div Payout %	49.79%	91.58%	176.01%	90.90%	74.05%	20.86%	18.89%	-
YoY %	-45.63%	-47.97%	93.63%	22.75%	254.99%	10.43%	-	-
Horiz. %	263.58%	484.81%	931.76%	481.21%	392.01%	110.43%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Equity
Net Worth	509,114	513,501	518,823	533,202	526,663	521,550	518,566	-1.22%
YoY %	-0.85%	-1.03%	-2.70%	1.24%	0.98%	0.58%	-	-
Horiz. %	98.18%	99.02%	100.05%	102.82%	101.56%	100.58%	100.00%	-
NOSH	254,557	256,750	259,411	260,099	260,724	260,645	261,902	-1.88%
YoY %	-0.85%	-1.03%	-0.26%	-0.24%	0.03%	-0.48%	-	-
Horiz. %	97.20%	98.03%	99.05%	99.31%	99.55%	99.52%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Ratio Analysis
NP Margin	24.06%	16.55%	13.04%	16.20%	18.41%	20.87%	19.36%	-
YoY %	45.38%	26.92%	-19.51%	-12.00%	-11.79%	7.80%	-	-
Horiz. %	124.28%	85.49%	67.36%	83.68%	95.09%	107.80%	100.00%	-
ROE	7.58%	4.15%	2.85%	4.03%	5.01%	5.99%	6.73%	-
YoY %	82.65%	45.61%	-29.28%	-19.56%	-16.36%	-11.00%	-	-
Horiz. %	112.63%	61.66%	42.35%	59.88%	74.44%	89.00%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Per Share
RPS	65.90	53.53	46.66	52.54	55.17	57.43	68.85	-2.88%
YoY %	23.11%	14.72%	-11.19%	-4.77%	-3.94%	-16.59%	-	-
Horiz. %	95.72%	77.75%	67.77%	76.31%	80.13%	83.41%	100.00%	-
EPS	15.16	8.30	5.70	8.27	10.13	11.98	13.33	8.98%
YoY %	82.65%	45.61%	-31.08%	-18.36%	-15.44%	-10.13%	-	-
Horiz. %	113.73%	62.27%	42.76%	62.04%	75.99%	89.87%	100.00%	-
DPS	7.55	7.50	10.00	7.50	7.50	2.50	2.50	109.35%
YoY %	0.67%	-25.00%	33.33%	0.00%	200.00%	0.00%	-	-
Horiz. %	302.00%	300.00%	400.00%	300.00%	300.00%	100.00%	100.00%	-
NAPS	2.00	2.00	2.00	2.05	2.02	2.001	1.98	0.67%
YoY %	0.00%	0.00%	-2.44%	1.49%	0.95%	1.06%	-	-
Horiz. %	101.01%	101.01%	101.01%	103.54%	102.02%	101.06%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Adjusted Per Share Value based on latest NOSH - 260,099
RPS	65.71	53.83	47.41	53.53	56.34	58.63	70.63	-4.71%
YoY %	22.07%	13.54%	-11.43%	-4.99%	-3.91%	-16.99%	-	-
Horiz. %	93.03%	76.21%	67.12%	75.79%	79.77%	83.01%	100.00%	-
EPS	15.12	8.35	5.79	8.43	10.34	12.23	13.68	6.91%
YoY %	81.08%	44.21%	-31.32%	-18.47%	-15.45%	-10.60%	-	-
Horiz. %	110.53%	61.04%	42.32%	61.62%	75.58%	89.40%	100.00%	-
DPS	7.53	7.65	10.20	7.66	7.66	2.55	2.58	104.62%
YoY %	-1.57%	-25.00%	33.16%	0.00%	200.39%	-1.16%	-	-
Horiz. %	291.86%	296.51%	395.35%	296.90%	296.90%	98.84%	100.00%	-
NAPS	1.9943	2.0115	2.0323	2.0887	2.0631	2.043	2.0313	-1.22%
YoY %	-0.86%	-1.02%	-2.70%	1.24%	0.98%	0.58%	-	-
Horiz. %	98.18%	99.03%	100.05%	102.83%	101.57%	100.58%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	-
Price	1.53	1.70	1.32	1.25	1.29	1.38	1.55	-
P/RPS	2.32	3.18	2.83	2.38	2.34	2.40	2.25	2.06%
YoY %	-27.04%	12.37%	18.91%	1.71%	-2.50%	6.67%	-	-
Horiz. %	103.11%	141.33%	125.78%	105.78%	104.00%	106.67%	100.00%	-
P/EPS	10.09	20.48	23.15	15.12	12.74	11.52	11.63	-9.05%
YoY %	-50.73%	-11.53%	53.11%	18.68%	10.59%	-0.95%	-	-
Horiz. %	86.76%	176.10%	199.05%	130.01%	109.54%	99.05%	100.00%	-
EY	9.91	4.88	4.32	6.62	7.85	8.68	8.60	9.94%
YoY %	103.07%	12.96%	-34.74%	-15.67%	-9.56%	0.93%	-	-
Horiz. %	115.23%	56.74%	50.23%	76.98%	91.28%	100.93%	100.00%	-
DY	4.93	4.41	7.58	6.00	5.81	1.81	1.61	111.30%
YoY %	11.79%	-41.82%	26.33%	3.27%	220.99%	12.42%	-	-
Horiz. %	306.21%	273.91%	470.81%	372.67%	360.87%	112.42%	100.00%	-
P/NAPS	0.77	0.85	0.66	0.61	0.64	0.69	0.78	-0.85%
YoY %	-9.41%	28.79%	8.20%	-4.69%	-7.25%	-11.54%	-	-
Horiz. %	98.72%	108.97%	84.62%	78.21%	82.05%	88.46%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Announcement Date
Date	27/09/06	15/06/06	08/03/06	08/12/05	26/09/05	09/06/05	28/03/05	-
Price	1.45	1.42	1.45	1.28	1.23	1.25	1.45	-
P/RPS	2.20	2.65	3.11	2.44	2.23	2.18	2.11	2.83%
YoY %	-16.98%	-14.79%	27.46%	9.42%	2.29%	3.32%	-	-
Horiz. %	104.27%	125.59%	147.39%	115.64%	105.69%	103.32%	100.00%	-
P/EPS	9.56	17.10	25.43	15.48	12.15	10.43	10.88	-8.28%
YoY %	-44.09%	-32.76%	64.28%	27.41%	16.49%	-4.14%	-	-
Horiz. %	87.87%	157.17%	233.73%	142.28%	111.67%	95.86%	100.00%	-
EY	10.45	5.85	3.93	6.46	8.23	9.59	9.19	8.96%
YoY %	78.63%	48.85%	-39.16%	-21.51%	-14.18%	4.35%	-	-
Horiz. %	113.71%	63.66%	42.76%	70.29%	89.55%	104.35%	100.00%	-
DY	5.21	5.28	6.90	5.86	6.10	2.00	1.72	109.77%
YoY %	-1.33%	-23.48%	17.75%	-3.93%	205.00%	16.28%	-	-
Horiz. %	302.91%	306.98%	401.16%	340.70%	354.65%	116.28%	100.00%	-
P/NAPS	0.73	0.71	0.73	0.62	0.61	0.62	0.73	0.00%
YoY %	2.82%	-2.74%	17.74%	1.64%	-1.61%	-15.07%	-	-
Horiz. %	100.00%	97.26%	100.00%	84.93%	83.56%	84.93%	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