[HWANG] QoQ TTM Result on 31-Oct-2008 [#1]

Announcement Date
22-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -42.65%
YoY- -76.62%
Quarter Report
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 295,798 295,508 313,317 347,372 348,593 372,170 401,213 -18.40%
PBT 45,518 18,559 12,378 36,309 55,555 89,740 120,503 -47.77%
Tax -11,154 -5,279 -5,108 -11,280 -14,718 -24,662 -31,319 -49.78%
NP 34,364 13,280 7,270 25,029 40,837 65,078 89,184 -47.07%
-
NP to SH 31,290 10,254 3,772 20,818 36,303 60,070 85,539 -48.88%
-
Tax Rate 24.50% 28.44% 41.27% 31.07% 26.49% 27.48% 25.99% -
Total Cost 261,434 282,228 306,047 322,343 307,756 307,092 312,029 -11.13%
-
Net Worth 770,990 752,163 746,023 743,976 745,411 751,498 754,728 1.43%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 12,764 12,763 12,763 25,512 25,512 25,496 25,496 -36.97%
Div Payout % 40.79% 124.48% 338.39% 122.55% 70.28% 42.44% 29.81% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 770,990 752,163 746,023 743,976 745,411 751,498 754,728 1.43%
NOSH 255,295 254,970 258,139 254,786 255,277 254,745 254,976 0.08%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 11.62% 4.49% 2.32% 7.21% 11.71% 17.49% 22.23% -
ROE 4.06% 1.36% 0.51% 2.80% 4.87% 7.99% 11.33% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 115.87 115.90 121.38 136.34 136.55 146.10 157.35 -18.46%
EPS 12.26 4.02 1.46 8.17 14.22 23.58 33.55 -48.91%
DPS 5.00 5.00 5.00 10.00 10.00 10.00 10.00 -37.03%
NAPS 3.02 2.95 2.89 2.92 2.92 2.95 2.96 1.34%
Adjusted Per Share Value based on latest NOSH - 254,786
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 115.87 115.76 122.73 136.07 136.55 145.79 157.16 -18.40%
EPS 12.26 4.02 1.48 8.15 14.22 23.53 33.51 -48.87%
DPS 5.00 5.00 5.00 9.99 9.99 9.99 9.99 -36.98%
NAPS 3.0201 2.9464 2.9223 2.9143 2.9199 2.9438 2.9564 1.43%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 1.63 1.29 1.12 1.05 1.65 1.84 2.02 -
P/RPS 1.41 1.11 0.92 0.77 1.21 1.26 1.28 6.66%
P/EPS 13.30 32.08 76.65 12.85 11.60 7.80 6.02 69.71%
EY 7.52 3.12 1.30 7.78 8.62 12.82 16.61 -41.06%
DY 3.07 3.88 4.46 9.52 6.06 5.43 4.95 -27.29%
P/NAPS 0.54 0.44 0.39 0.36 0.57 0.62 0.68 -14.25%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 28/09/09 27/05/09 31/03/09 22/12/08 30/09/08 10/06/08 24/03/08 -
Price 1.55 1.45 1.06 1.07 1.40 1.80 1.75 -
P/RPS 1.34 1.25 0.87 0.78 1.03 1.23 1.11 13.38%
P/EPS 12.65 36.05 72.54 13.10 9.84 7.63 5.22 80.51%
EY 7.91 2.77 1.38 7.64 10.16 13.10 19.17 -44.60%
DY 3.23 3.45 4.72 9.35 7.14 5.56 5.71 -31.62%
P/NAPS 0.51 0.49 0.37 0.37 0.48 0.61 0.59 -9.26%

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