[HWANG] YoY TTM Result on 31-Oct-2006 [#1]

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
TTM Result
Revenue	299,605	347,372	399,372	184,131	136,664	182,025	117,083	16.93%
YoY %	-13.75%	-13.02%	116.90%	34.73%	-24.92%	55.47%	-	-
Horiz. %	255.89%	296.69%	341.10%	157.27%	116.72%	155.47%	100.00%	-
PBT	63,275	36,309	125,875	47,814	32,969	58,358	37,696	9.00%
YoY %	74.27%	-71.15%	163.26%	45.03%	-43.51%	54.81%	-	-
Horiz. %	167.86%	96.32%	333.92%	126.84%	87.46%	154.81%	100.00%	-
Tax	-15,204	-11,280	-33,205	-3,116	-10,824	-18,563	-14,699	0.56%
YoY %	-34.79%	66.03%	-965.63%	71.21%	41.69%	-26.29%	-	-
Horiz. %	103.44%	76.74%	225.90%	21.20%	73.64%	126.29%	100.00%	-
NP	48,071	25,029	92,670	44,698	22,145	39,795	22,997	13.06%
YoY %	92.06%	-72.99%	107.32%	101.84%	-44.35%	73.04%	-	-
Horiz. %	209.03%	108.84%	402.97%	194.36%	96.30%	173.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,610	20,818	89,041	43,022	21,510	39,795	22,997	11.66%
YoY %	114.29%	-76.62%	106.97%	100.01%	-45.95%	73.04%	-	-
Horiz. %	193.98%	90.52%	387.19%	187.08%	93.53%	173.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.03%	31.07%	26.38%	6.52%	32.83%	31.81%	38.99%	-
YoY %	-22.66%	17.78%	304.60%	-80.14%	3.21%	-18.41%	-	-
Horiz. %	61.63%	79.69%	67.66%	16.72%	84.20%	81.59%	100.00%	-
Total Cost	251,534	322,343	306,702	139,433	114,519	142,230	94,086	17.79%
YoY %	-21.97%	5.10%	119.96%	21.76%	-19.48%	51.17%	-	-
Horiz. %	267.34%	342.60%	325.98%	148.20%	121.72%	151.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	785,713	743,976	754,963	507,039	533,202	517,986	468,522	8.99%
YoY %	5.61%	-1.46%	48.90%	-4.91%	2.94%	10.56%	-	-
Horiz. %	167.70%	158.79%	161.14%	108.22%	113.81%	110.56%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Dividend
Div	12,764	25,512	25,435	19,213	19,552	13,182	-	-
YoY %	-49.97%	0.30%	32.38%	-1.73%	48.32%	0.00%	-	-
Horiz. %	96.83%	193.54%	192.95%	145.75%	148.32%	100.00%	-	-
Div Payout %	28.61%	122.55%	28.57%	44.66%	90.90%	33.13%	-	-
YoY %	-76.65%	328.95%	-36.03%	-50.87%	174.37%	0.00%	-	-
Horiz. %	86.36%	369.91%	86.24%	134.80%	274.37%	100.00%	-	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Equity
Net Worth	785,713	743,976	754,963	507,039	533,202	517,986	468,522	8.99%
YoY %	5.61%	-1.46%	48.90%	-4.91%	2.94%	10.56%	-	-
Horiz. %	167.70%	158.79%	161.14%	108.22%	113.81%	110.56%	100.00%	-
NOSH	255,101	254,786	255,055	253,519	260,099	262,937	263,215	-0.52%
YoY %	0.12%	-0.11%	0.61%	-2.53%	-1.08%	-0.11%	-	-
Horiz. %	96.92%	96.80%	96.90%	96.32%	98.82%	99.89%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Ratio Analysis
NP Margin	16.04%	7.21%	23.20%	24.28%	16.20%	21.86%	19.64%	-
YoY %	122.47%	-68.92%	-4.45%	49.88%	-25.89%	11.30%	-	-
Horiz. %	81.67%	36.71%	118.13%	123.63%	82.48%	111.30%	100.00%	-
ROE	5.68%	2.80%	11.79%	8.48%	4.03%	7.68%	4.91%	-
YoY %	102.86%	-76.25%	39.03%	110.42%	-47.53%	56.42%	-	-
Horiz. %	115.68%	57.03%	240.12%	172.71%	82.08%	156.42%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Per Share
RPS	117.45	136.34	156.58	72.63	52.54	69.23	44.48	17.54%
YoY %	-13.86%	-12.93%	115.59%	38.24%	-24.11%	55.64%	-	-
Horiz. %	264.05%	306.52%	352.02%	163.29%	118.12%	155.64%	100.00%	-
EPS	17.49	8.17	34.91	16.97	8.27	15.13	8.74	12.24%
YoY %	114.08%	-76.60%	105.72%	105.20%	-45.34%	73.11%	-	-
Horiz. %	200.11%	93.48%	399.43%	194.16%	94.62%	173.11%	100.00%	-
DPS	5.00	10.00	10.00	7.58	7.50	5.00	0.00	-
YoY %	-50.00%	0.00%	31.93%	1.07%	50.00%	0.00%	-	-
Horiz. %	100.00%	200.00%	200.00%	151.60%	150.00%	100.00%	-	-
NAPS	3.08	2.92	2.96	2.00	2.05	1.97	1.78	9.56%
YoY %	5.48%	-1.35%	48.00%	-2.44%	4.06%	10.67%	-	-
Horiz. %	173.03%	164.04%	166.29%	112.36%	115.17%	110.67%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Adjusted Per Share Value based on latest NOSH - 253,519
RPS	117.36	136.07	156.44	72.13	53.53	71.30	45.86	16.93%
YoY %	-13.75%	-13.02%	116.89%	34.75%	-24.92%	55.47%	-	-
Horiz. %	255.91%	296.71%	341.13%	157.28%	116.72%	155.47%	100.00%	-
EPS	17.47	8.15	34.88	16.85	8.43	15.59	9.01	11.65%
YoY %	114.36%	-76.63%	107.00%	99.88%	-45.93%	73.03%	-	-
Horiz. %	193.90%	90.46%	387.13%	187.01%	93.56%	173.03%	100.00%	-
DPS	5.00	9.99	9.96	7.53	7.66	5.16	0.00	-
YoY %	-49.95%	0.30%	32.27%	-1.70%	48.45%	0.00%	-	-
Horiz. %	96.90%	193.60%	193.02%	145.93%	148.45%	100.00%	-	-
NAPS	3.0778	2.9143	2.9574	1.9862	2.0887	2.0291	1.8353	8.99%
YoY %	5.61%	-1.46%	48.90%	-4.91%	2.94%	10.56%	-	-
Horiz. %	167.70%	158.79%	161.14%	108.22%	113.81%	110.56%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	29/10/04	31/10/03	-
Price	1.61	1.05	2.41	1.74	1.25	1.60	2.13	-
P/RPS	1.37	0.77	1.54	2.40	2.38	2.31	4.79	-18.81%
YoY %	77.92%	-50.00%	-35.83%	0.84%	3.03%	-51.77%	-	-
Horiz. %	28.60%	16.08%	32.15%	50.10%	49.69%	48.23%	100.00%	-
P/EPS	9.21	12.85	6.90	10.25	15.12	10.57	24.38	-14.96%
YoY %	-28.33%	86.23%	-32.68%	-32.21%	43.05%	-56.64%	-	-
Horiz. %	37.78%	52.71%	28.30%	42.04%	62.02%	43.36%	100.00%	-
EY	10.86	7.78	14.49	9.75	6.62	9.46	4.10	17.60%
YoY %	39.59%	-46.31%	48.62%	47.28%	-30.02%	130.73%	-	-
Horiz. %	264.88%	189.76%	353.41%	237.80%	161.46%	230.73%	100.00%	-
DY	3.11	9.52	4.15	4.36	6.00	3.13	0.00	-
YoY %	-67.33%	129.40%	-4.82%	-27.33%	91.69%	0.00%	-	-
Horiz. %	99.36%	304.15%	132.59%	139.30%	191.69%	100.00%	-	-
P/NAPS	0.52	0.36	0.81	0.87	0.61	0.81	1.20	-12.99%
YoY %	44.44%	-55.56%	-6.90%	42.62%	-24.69%	-32.50%	-	-
Horiz. %	43.33%	30.00%	67.50%	72.50%	50.83%	67.50%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Announcement Date
Date	09/12/09	22/12/08	07/12/07	30/11/06	08/12/05	29/11/04	21/11/03	-
Price	1.60	1.07	2.29	2.02	1.28	1.61	1.95	-
P/RPS	1.36	0.78	1.46	2.78	2.44	2.33	4.38	-17.69%
YoY %	74.36%	-46.58%	-47.48%	13.93%	4.72%	-46.80%	-	-
Horiz. %	31.05%	17.81%	33.33%	63.47%	55.71%	53.20%	100.00%	-
P/EPS	9.15	13.10	6.56	11.90	15.48	10.64	22.32	-13.79%
YoY %	-30.15%	99.70%	-44.87%	-23.13%	45.49%	-52.33%	-	-
Horiz. %	40.99%	58.69%	29.39%	53.32%	69.35%	47.67%	100.00%	-
EY	10.93	7.64	15.24	8.40	6.46	9.40	4.48	16.01%
YoY %	43.06%	-49.87%	81.43%	30.03%	-31.28%	109.82%	-	-
Horiz. %	243.97%	170.54%	340.18%	187.50%	144.20%	209.82%	100.00%	-
DY	3.13	9.35	4.37	3.75	5.86	3.11	0.00	-
YoY %	-66.52%	113.96%	16.53%	-36.01%	88.42%	0.00%	-	-
Horiz. %	100.64%	300.64%	140.51%	120.58%	188.42%	100.00%	-	-
P/NAPS	0.52	0.37	0.77	1.01	0.62	0.82	1.10	-11.72%
YoY %	40.54%	-51.95%	-23.76%	62.90%	-24.39%	-25.45%	-	-
Horiz. %	47.27%	33.64%	70.00%	91.82%	56.36%	74.55%	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

994

HLIND

HONG LEONG INDUSTRIES BHD

956

GENTING

GENTING BHD

422

YTLPOWR

YTL POWER INTERNATIONAL BHD

395

JCY

JCY INTERNATIONAL BERHAD

392

ARMADA

BUMI ARMADA BERHAD

364

SALCON

SALCON BHD

320

TSH

TSH RESOURCES BHD

287

MAYBANK

MALAYAN BANKING BHD

272

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