[HWANG] YoY Annual (Unaudited) Result on 31-Jul-2003 [#4]

Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
YoY- 120.67%
View:
Show?
Annual (Unaudited) Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 173,206 143,834 205,923 74,679 135,767 57,349 205,506 -2.80%
PBT 44,495 39,110 66,273 15,673 14,013 8,407 131,456 -16.51%
Tax -3,436 -11,611 -21,390 -7,729 -10,413 -6,297 -40,010 -33.56%
NP 41,059 27,499 44,883 7,944 3,600 2,110 91,446 -12.48%
-
NP to SH 39,297 26,412 44,883 7,944 3,600 2,110 91,446 -13.12%
-
Tax Rate 7.72% 29.69% 32.28% 49.31% 74.31% 74.90% 30.44% -
Total Cost 132,147 116,335 161,040 66,735 132,167 55,239 114,060 2.48%
-
Net Worth 677,002 655,305 518,893 450,946 435,107 419,426 530,530 4.14%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 19,306 19,612 6,584 6,554 6,474 6,432 - -
Div Payout % 49.13% 74.26% 14.67% 82.51% 179.86% 304.88% - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 677,002 655,305 518,893 450,946 435,107 419,426 530,530 4.14%
NOSH 257,415 261,504 263,397 262,178 258,992 257,317 256,294 0.07%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 23.71% 19.12% 21.80% 10.64% 2.65% 3.68% 44.50% -
ROE 5.80% 4.03% 8.65% 1.76% 0.83% 0.50% 17.24% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 67.29 55.00 78.18 28.48 52.42 22.29 80.18 -2.87%
EPS 15.26 10.10 17.04 3.03 1.39 0.82 35.68 -13.19%
DPS 7.50 7.50 2.50 2.50 2.50 2.50 0.00 -
NAPS 2.63 2.5059 1.97 1.72 1.68 1.63 2.07 4.06%
Adjusted Per Share Value based on latest NOSH - 263,532
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 67.85 56.34 80.66 29.25 53.18 22.46 80.50 -2.80%
EPS 15.39 10.35 17.58 3.11 1.41 0.83 35.82 -13.12%
DPS 7.56 7.68 2.58 2.57 2.54 2.52 0.00 -
NAPS 2.652 2.567 2.0326 1.7665 1.7044 1.643 2.0782 4.14%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.53 1.29 1.59 1.58 1.87 1.98 3.88 -
P/RPS 2.27 2.35 2.03 5.55 3.57 8.88 4.84 -11.85%
P/EPS 10.02 12.77 9.33 52.15 134.53 241.46 10.87 -1.34%
EY 9.98 7.83 10.72 1.92 0.74 0.41 9.20 1.36%
DY 4.90 5.81 1.57 1.58 1.34 1.26 0.00 -
P/NAPS 0.58 0.51 0.81 0.92 1.11 1.21 1.87 -17.71%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 27/09/06 26/09/05 27/09/04 24/09/03 26/09/02 26/09/01 27/09/00 -
Price 1.45 1.23 1.50 1.58 1.68 1.60 2.85 -
P/RPS 2.15 2.24 1.92 5.55 3.20 7.18 3.55 -8.01%
P/EPS 9.50 12.18 8.80 52.15 120.86 195.12 7.99 2.92%
EY 10.53 8.21 11.36 1.92 0.83 0.51 12.52 -2.84%
DY 5.17 6.10 1.67 1.58 1.49 1.56 0.00 -
P/NAPS 0.55 0.49 0.76 0.92 1.00 0.98 1.38 -14.20%

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