[HWANG] YoY TTM Result on 31-Jul-2017 [#4]

Announcement Date
11-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jul-2017 [#4]
Profit Trend
QoQ- 7.69%
YoY- 2.2%
Quarter Report
View:
Show?
TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 55,989 62,839 64,782 348,701 473,439 397,958 399,333 -27.90%
PBT 42,209 41,952 58,855 498,157 86,505 98,871 119,651 -15.92%
Tax -6,415 -6,929 -9,143 -26,677 -20,549 -23,380 -28,187 -21.84%
NP 35,794 35,023 49,712 471,480 65,956 75,491 91,464 -14.46%
-
NP to SH 35,794 35,023 49,712 456,702 51,193 66,785 86,614 -13.68%
-
Tax Rate 15.20% 16.52% 15.53% 5.36% 23.75% 23.65% 23.56% -
Total Cost 20,195 27,816 15,070 -122,779 407,483 322,467 307,869 -36.46%
-
Net Worth 867,963 836,969 827,410 784,601 962,191 926,778 870,083 -0.04%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - 7,655 25,537 644,291 12,753 25,531 38,275 -
Div Payout % - 21.86% 51.37% 141.07% 24.91% 38.23% 44.19% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 867,963 836,969 827,410 784,601 962,191 926,778 870,083 -0.04%
NOSH 255,283 255,173 255,373 255,570 255,223 255,310 255,156 0.00%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 63.93% 55.73% 76.74% 135.21% 13.93% 18.97% 22.90% -
ROE 4.12% 4.18% 6.01% 58.21% 5.32% 7.21% 9.95% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 21.93 24.63 25.37 136.44 185.50 155.87 156.51 -27.90%
EPS 14.02 13.73 19.47 178.70 20.06 26.16 33.95 -13.69%
DPS 0.00 3.00 10.00 252.50 5.00 10.00 15.00 -
NAPS 3.40 3.28 3.24 3.07 3.77 3.63 3.41 -0.04%
Adjusted Per Share Value based on latest NOSH - 255,283
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 21.93 24.62 25.38 136.59 185.46 155.89 156.43 -27.90%
EPS 14.02 13.72 19.47 178.90 20.05 26.16 33.93 -13.68%
DPS 0.00 3.00 10.00 252.38 5.00 10.00 14.99 -
NAPS 3.40 3.2786 3.2411 3.0735 3.7691 3.6304 3.4083 -0.04%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 2.61 2.55 2.07 1.95 3.78 2.50 2.49 -
P/RPS 11.90 10.35 8.16 1.43 2.04 1.60 1.59 39.81%
P/EPS 18.61 18.58 10.63 1.09 18.85 9.56 7.34 16.75%
EY 5.37 5.38 9.40 91.64 5.31 10.46 13.63 -14.36%
DY 0.00 1.18 4.83 129.49 1.32 4.00 6.02 -
P/NAPS 0.77 0.78 0.64 0.64 1.00 0.69 0.73 0.89%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 11/09/17 22/09/16 18/09/15 25/09/14 30/09/13 26/09/12 27/09/11 -
Price 2.61 2.64 1.97 1.98 4.12 2.48 2.00 -
P/RPS 11.90 10.72 7.77 1.45 2.22 1.59 1.28 44.95%
P/EPS 18.61 19.23 10.12 1.11 20.54 9.48 5.89 21.11%
EY 5.37 5.20 9.88 90.25 4.87 10.55 16.97 -17.43%
DY 0.00 1.14 5.08 127.53 1.21 4.03 7.50 -
P/NAPS 0.77 0.80 0.61 0.64 1.09 0.68 0.59 4.53%

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