[HWANG] YoY Quarter Result on 30-Apr-2004 [#3]

Announcement Date
14-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- -35.68%
YoY- 396.73%
View:
Show?
Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 119,077 50,502 34,107 64,747 12,656 24,900 9,775 51.65%
PBT 42,625 19,103 8,816 15,421 -2,139 9,902 -5,922 -
Tax -10,913 -6,480 -3,160 -6,083 -1,008 -4,982 5,922 -
NP 31,712 12,623 5,656 9,338 -3,147 4,920 0 -
-
NP to SH 31,965 12,180 5,656 9,338 -3,147 4,920 -4,780 -
-
Tax Rate 25.60% 33.92% 35.84% 39.45% - 50.31% - -
Total Cost 87,365 37,879 28,451 55,409 15,803 19,980 9,775 44.03%
-
Net Worth 717,114 513,501 521,550 488,002 438,993 435,031 415,989 9.49%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - 6,516 6,594 - - - -
Div Payout % - - 115.21% 70.62% - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 717,114 513,501 521,550 488,002 438,993 435,031 415,989 9.49%
NOSH 254,295 256,750 260,645 263,785 264,453 258,947 258,378 -0.26%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 26.63% 25.00% 16.58% 14.42% -24.87% 19.76% 0.00% -
ROE 4.46% 2.37% 1.08% 1.91% -0.72% 1.13% -1.15% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 46.83 19.67 13.09 24.55 4.79 9.62 3.78 52.08%
EPS 12.57 4.75 2.17 3.54 -1.19 1.90 -1.85 -
DPS 0.00 0.00 2.50 2.50 0.00 0.00 0.00 -
NAPS 2.82 2.00 2.001 1.85 1.66 1.68 1.61 9.78%
Adjusted Per Share Value based on latest NOSH - 263,785
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 46.65 19.78 13.36 25.36 4.96 9.75 3.83 51.65%
EPS 12.52 4.77 2.22 3.66 -1.23 1.93 -1.87 -
DPS 0.00 0.00 2.55 2.58 0.00 0.00 0.00 -
NAPS 2.8091 2.0115 2.043 1.9116 1.7196 1.7041 1.6295 9.49%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 2.88 1.70 1.38 1.92 1.16 2.43 1.72 -
P/RPS 6.15 8.64 10.55 7.82 24.24 25.27 45.46 -28.34%
P/EPS 22.91 35.84 63.59 54.24 -97.48 127.89 -92.97 -
EY 4.36 2.79 1.57 1.84 -1.03 0.78 -1.08 -
DY 0.00 0.00 1.81 1.30 0.00 0.00 0.00 -
P/NAPS 1.02 0.85 0.69 1.04 0.70 1.45 1.07 -0.79%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 04/06/07 15/06/06 09/06/05 14/06/04 11/06/03 24/06/02 27/06/01 -
Price 2.62 1.42 1.25 1.64 1.52 1.88 1.69 -
P/RPS 5.60 7.22 9.55 6.68 31.76 19.55 44.67 -29.24%
P/EPS 20.84 29.93 57.60 46.33 -127.73 98.95 -91.35 -
EY 4.80 3.34 1.74 2.16 -0.78 1.01 -1.09 -
DY 0.00 0.00 2.00 1.52 0.00 0.00 0.00 -
P/NAPS 0.93 0.71 0.62 0.89 0.92 1.12 1.05 -2.00%

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

Post a Comment