[HWANG] YoY Annualized Quarter Result on 31-Jul-2006 [#4]

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Annualized Quarter Result
Revenue	295,798	348,593	358,792	173,206	143,834	205,923	74,679	25.75%
YoY %	-15.15%	-2.84%	107.15%	20.42%	-30.15%	175.74%	-	-
Horiz. %	396.09%	466.79%	480.45%	231.93%	192.60%	275.74%	100.00%	-
PBT	45,518	55,556	111,711	44,495	39,110	66,273	15,673	19.42%
YoY %	-18.07%	-50.27%	151.06%	13.77%	-40.99%	322.85%	-	-
Horiz. %	290.42%	354.47%	712.76%	283.90%	249.54%	422.85%	100.00%	-
Tax	-11,154	-14,718	-30,898	-3,436	-11,611	-21,390	-7,729	6.29%
YoY %	24.22%	52.37%	-799.24%	70.41%	45.72%	-176.75%	-	-
Horiz. %	144.31%	190.43%	399.77%	44.46%	150.23%	276.75%	100.00%	-
NP	34,364	40,838	80,813	41,059	27,499	44,883	7,944	27.61%
YoY %	-15.85%	-49.47%	96.82%	49.31%	-38.73%	464.99%	-	-
Horiz. %	432.58%	514.07%	1,017.28%	516.86%	346.16%	564.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,290	36,303	77,634	39,297	26,412	44,883	7,944	25.64%
YoY %	-13.81%	-53.24%	97.56%	48.78%	-41.15%	464.99%	-	-
Horiz. %	393.88%	456.99%	977.27%	494.68%	332.48%	564.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.50%	26.49%	27.66%	7.72%	29.69%	32.28%	49.31%	-
YoY %	-7.51%	-4.23%	258.29%	-74.00%	-8.02%	-34.54%	-	-
Horiz. %	49.69%	53.72%	56.09%	15.66%	60.21%	65.46%	100.00%	-
Total Cost	261,434	307,755	277,979	132,147	116,335	161,040	66,735	25.52%
YoY %	-15.05%	10.71%	110.36%	13.59%	-27.76%	141.31%	-	-
Horiz. %	391.75%	461.16%	416.54%	198.02%	174.32%	241.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	770,765	744,938	737,192	677,002	655,305	518,893	450,946	9.33%
YoY %	3.47%	1.05%	8.89%	3.31%	26.29%	15.07%	-	-
Horiz. %	170.92%	165.19%	163.48%	150.13%	145.32%	115.07%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	12,761	25,511	25,420	19,306	19,612	6,584	6,554	11.73%
YoY %	-49.98%	0.36%	31.67%	-1.56%	197.87%	0.46%	-	-
Horiz. %	194.71%	389.24%	387.85%	294.57%	299.24%	100.46%	100.00%	-
Div Payout %	40.78%	70.27%	32.74%	49.13%	74.26%	14.67%	82.51%	-
YoY %	-41.97%	114.63%	-33.36%	-33.84%	406.20%	-82.22%	-	-
Horiz. %	49.42%	85.17%	39.68%	59.54%	90.00%	17.78%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	770,765	744,938	737,192	677,002	655,305	518,893	450,946	9.33%
YoY %	3.47%	1.05%	8.89%	3.31%	26.29%	15.07%	-	-
Horiz. %	170.92%	165.19%	163.48%	150.13%	145.32%	115.07%	100.00%	-
NOSH	255,220	255,115	254,204	257,415	261,504	263,397	262,178	-0.44%
YoY %	0.04%	0.36%	-1.25%	-1.56%	-0.72%	0.46%	-	-
Horiz. %	97.35%	97.31%	96.96%	98.18%	99.74%	100.46%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	11.62%	11.72%	22.52%	23.71%	19.12%	21.80%	10.64%	-
YoY %	-0.85%	-47.96%	-5.02%	24.01%	-12.29%	104.89%	-	-
Horiz. %	109.21%	110.15%	211.65%	222.84%	179.70%	204.89%	100.00%	-
ROE	4.06%	4.87%	10.53%	5.80%	4.03%	8.65%	1.76%	-
YoY %	-16.63%	-53.75%	81.55%	43.92%	-53.41%	391.48%	-	-
Horiz. %	230.68%	276.70%	598.30%	329.55%	228.98%	491.48%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	115.90	136.64	141.14	67.29	55.00	78.18	28.48	26.32%
YoY %	-15.18%	-3.19%	109.75%	22.35%	-29.65%	174.51%	-	-
Horiz. %	406.95%	479.78%	495.58%	236.27%	193.12%	274.51%	100.00%	-
EPS	12.26	14.23	30.54	15.26	10.10	17.04	3.03	26.20%
YoY %	-13.84%	-53.41%	100.13%	51.09%	-40.73%	462.38%	-	-
Horiz. %	404.62%	469.64%	1,007.92%	503.63%	333.33%	562.38%	100.00%	-
DPS	5.00	10.00	10.00	7.50	7.50	2.50	2.50	12.23%
YoY %	-50.00%	0.00%	33.33%	0.00%	200.00%	0.00%	-	-
Horiz. %	200.00%	400.00%	400.00%	300.00%	300.00%	100.00%	100.00%	-
NAPS	3.02	2.92	2.90	2.63	2.5059	1.97	1.72	9.82%
YoY %	3.42%	0.69%	10.27%	4.95%	27.20%	14.53%	-	-
Horiz. %	175.58%	169.77%	168.60%	152.91%	145.69%	114.53%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 254,557
RPS	115.87	136.55	140.55	67.85	56.34	80.66	29.25	25.76%
YoY %	-15.14%	-2.85%	107.15%	20.43%	-30.15%	175.76%	-	-
Horiz. %	396.14%	466.84%	480.51%	231.97%	192.62%	275.76%	100.00%	-
EPS	12.26	14.22	30.41	15.39	10.35	17.58	3.11	25.66%
YoY %	-13.78%	-53.24%	97.60%	48.70%	-41.13%	465.27%	-	-
Horiz. %	394.21%	457.23%	977.81%	494.86%	332.80%	565.27%	100.00%	-
DPS	5.00	9.99	9.96	7.56	7.68	2.58	2.57	11.71%
YoY %	-49.95%	0.30%	31.75%	-1.56%	197.67%	0.39%	-	-
Horiz. %	194.55%	388.72%	387.55%	294.16%	298.83%	100.39%	100.00%	-
NAPS	3.0193	2.9181	2.8877	2.652	2.567	2.0326	1.7665	9.33%
YoY %	3.47%	1.05%	8.89%	3.31%	26.29%	15.06%	-	-
Horiz. %	170.92%	165.19%	163.47%	150.13%	145.32%	115.06%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	-
Price	1.63	1.65	2.77	1.53	1.29	1.59	1.58	-
P/RPS	1.41	1.21	1.96	2.27	2.35	2.03	5.55	-20.40%
YoY %	16.53%	-38.27%	-13.66%	-3.40%	15.76%	-63.42%	-	-
Horiz. %	25.41%	21.80%	35.32%	40.90%	42.34%	36.58%	100.00%	-
P/EPS	13.30	11.60	9.07	10.02	12.77	9.33	52.15	-20.34%
YoY %	14.66%	27.89%	-9.48%	-21.53%	36.87%	-82.11%	-	-
Horiz. %	25.50%	22.24%	17.39%	19.21%	24.49%	17.89%	100.00%	-
EY	7.52	8.62	11.03	9.98	7.83	10.72	1.92	25.52%
YoY %	-12.76%	-21.85%	10.52%	27.46%	-26.96%	458.33%	-	-
Horiz. %	391.67%	448.96%	574.48%	519.79%	407.81%	558.33%	100.00%	-
DY	3.07	6.06	3.61	4.90	5.81	1.57	1.58	11.69%
YoY %	-49.34%	67.87%	-26.33%	-15.66%	270.06%	-0.63%	-	-
Horiz. %	194.30%	383.54%	228.48%	310.13%	367.72%	99.37%	100.00%	-
P/NAPS	0.54	0.57	0.96	0.58	0.51	0.81	0.92	-8.48%
YoY %	-5.26%	-40.62%	65.52%	13.73%	-37.04%	-11.96%	-	-
Horiz. %	58.70%	61.96%	104.35%	63.04%	55.43%	88.04%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	28/09/09	30/09/08	24/09/07	27/09/06	26/09/05	27/09/04	24/09/03	-
Price	1.55	1.40	2.20	1.45	1.23	1.50	1.58	-
P/RPS	1.34	1.02	1.56	2.15	2.24	1.92	5.55	-21.07%
YoY %	31.37%	-34.62%	-27.44%	-4.02%	16.67%	-65.41%	-	-
Horiz. %	24.14%	18.38%	28.11%	38.74%	40.36%	34.59%	100.00%	-
P/EPS	12.64	9.84	7.20	9.50	12.18	8.80	52.15	-21.02%
YoY %	28.46%	36.67%	-24.21%	-22.00%	38.41%	-83.13%	-	-
Horiz. %	24.24%	18.87%	13.81%	18.22%	23.36%	16.87%	100.00%	-
EY	7.91	10.16	13.88	10.53	8.21	11.36	1.92	26.58%
YoY %	-22.15%	-26.80%	31.81%	28.26%	-27.73%	491.67%	-	-
Horiz. %	411.98%	529.17%	722.92%	548.44%	427.60%	591.67%	100.00%	-
DY	3.23	7.14	4.55	5.17	6.10	1.67	1.58	12.64%
YoY %	-54.76%	56.92%	-11.99%	-15.25%	265.27%	5.70%	-	-
Horiz. %	204.43%	451.90%	287.97%	327.22%	386.08%	105.70%	100.00%	-
P/NAPS	0.51	0.48	0.76	0.55	0.49	0.76	0.92	-9.35%
YoY %	6.25%	-36.84%	38.18%	12.24%	-35.53%	-17.39%	-	-
Horiz. %	55.43%	52.17%	82.61%	59.78%	53.26%	82.61%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

996

HLIND

HONG LEONG INDUSTRIES BHD

959

GENTING

GENTING BHD

406

JCY

JCY INTERNATIONAL BERHAD

387

YTLPOWR

YTL POWER INTERNATIONAL BHD

370

ARMADA

BUMI ARMADA BERHAD

364

SALCON

SALCON BHD

320

TSH

TSH RESOURCES BHD

270

MAYBANK

MALAYAN BANKING BHD

268

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More