[HWANG] YoY Annualized Quarter Result on 31-Jul-2007 [#4]

Announcement Date
24-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -0.4%
YoY- 97.56%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 346,942 295,798 348,593 358,792 173,206 143,834 205,923 9.07%
PBT 85,742 45,518 55,556 111,711 44,495 39,110 66,273 4.38%
Tax -21,308 -11,154 -14,718 -30,898 -3,436 -11,611 -21,390 -0.06%
NP 64,434 34,364 40,838 80,813 41,059 27,499 44,883 6.20%
-
NP to SH 60,874 31,290 36,303 77,634 39,297 26,412 44,883 5.20%
-
Tax Rate 24.85% 24.50% 26.49% 27.66% 7.72% 29.69% 32.28% -
Total Cost 282,508 261,434 307,755 277,979 132,147 116,335 161,040 9.81%
-
Net Worth 808,761 770,765 744,938 737,192 677,002 655,305 518,893 7.67%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 19,134 12,761 25,511 25,420 19,306 19,612 6,584 19.44%
Div Payout % 31.43% 40.78% 70.27% 32.74% 49.13% 74.26% 14.67% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 808,761 770,765 744,938 737,192 677,002 655,305 518,893 7.67%
NOSH 255,129 255,220 255,115 254,204 257,415 261,504 263,397 -0.52%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 18.57% 11.62% 11.72% 22.52% 23.71% 19.12% 21.80% -
ROE 7.53% 4.06% 4.87% 10.53% 5.80% 4.03% 8.65% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 135.99 115.90 136.64 141.14 67.29 55.00 78.18 9.66%
EPS 23.86 12.26 14.23 30.54 15.26 10.10 17.04 5.76%
DPS 7.50 5.00 10.00 10.00 7.50 7.50 2.50 20.08%
NAPS 3.17 3.02 2.92 2.90 2.63 2.5059 1.97 8.24%
Adjusted Per Share Value based on latest NOSH - 254,946
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 135.90 115.87 136.55 140.55 67.85 56.34 80.66 9.07%
EPS 23.85 12.26 14.22 30.41 15.39 10.35 17.58 5.21%
DPS 7.50 5.00 9.99 9.96 7.56 7.68 2.58 19.45%
NAPS 3.1681 3.0193 2.9181 2.8877 2.652 2.567 2.0326 7.67%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 1.65 1.63 1.65 2.77 1.53 1.29 1.59 -
P/RPS 1.21 1.41 1.21 1.96 2.27 2.35 2.03 -8.25%
P/EPS 6.92 13.30 11.60 9.07 10.02 12.77 9.33 -4.85%
EY 14.46 7.52 8.62 11.03 9.98 7.83 10.72 5.11%
DY 4.55 3.07 6.06 3.61 4.90 5.81 1.57 19.39%
P/NAPS 0.52 0.54 0.57 0.96 0.58 0.51 0.81 -7.11%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 29/09/10 28/09/09 30/09/08 24/09/07 27/09/06 26/09/05 27/09/04 -
Price 1.79 1.55 1.40 2.20 1.45 1.23 1.50 -
P/RPS 1.32 1.34 1.02 1.56 2.15 2.24 1.92 -6.05%
P/EPS 7.50 12.64 9.84 7.20 9.50 12.18 8.80 -2.62%
EY 13.33 7.91 10.16 13.88 10.53 8.21 11.36 2.69%
DY 4.19 3.23 7.14 4.55 5.17 6.10 1.67 16.56%
P/NAPS 0.56 0.51 0.48 0.76 0.55 0.49 0.76 -4.96%

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