[HWATAI] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -13.05%
YoY- 203.46%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 103,040 101,660 93,220 99,733 99,226 96,298 90,468 9.05%
PBT 2,034 1,820 1,212 3,599 2,706 2,238 1,868 5.83%
Tax -216 -298 -256 -1,088 181 232 444 -
NP 1,818 1,522 956 2,511 2,888 2,470 2,312 -14.79%
-
NP to SH 1,818 1,522 956 2,511 2,888 2,470 2,312 -14.79%
-
Tax Rate 10.62% 16.37% 21.12% 30.23% -6.69% -10.37% -23.77% -
Total Cost 101,221 100,138 92,264 97,222 96,338 93,828 88,156 9.64%
-
Net Worth 28,179 27,341 26,757 27,046 26,698 25,780 24,998 8.30%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 28,179 27,341 26,757 27,046 26,698 25,780 24,998 8.30%
NOSH 13,229 13,234 13,204 13,229 13,231 13,236 13,226 0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 1.77% 1.50% 1.03% 2.52% 2.91% 2.56% 2.56% -
ROE 6.45% 5.57% 3.57% 9.28% 10.82% 9.58% 9.25% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 778.84 768.13 705.98 753.86 749.93 727.50 683.99 9.03%
EPS 13.75 11.50 7.24 18.98 21.83 18.66 17.48 -14.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.0659 2.0264 2.0444 2.0178 1.9476 1.89 8.28%
Adjusted Per Share Value based on latest NOSH - 13,218
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 137.69 135.85 124.57 133.27 132.60 128.68 120.89 9.05%
EPS 2.43 2.03 1.28 3.36 3.86 3.30 3.09 -14.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3766 0.3654 0.3576 0.3614 0.3568 0.3445 0.3341 8.30%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.84 3.88 4.10 4.70 6.90 7.95 11.30 -
P/RPS 0.49 0.51 0.58 0.62 0.92 1.09 1.65 -55.45%
P/EPS 27.93 33.74 56.63 24.76 31.61 42.60 64.65 -42.82%
EY 3.58 2.96 1.77 4.04 3.16 2.35 1.55 74.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.88 2.02 2.30 3.42 4.08 5.98 -55.05%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 27/08/01 30/05/01 28/02/01 24/11/00 22/08/00 31/05/00 -
Price 4.22 4.14 3.94 4.80 5.85 8.05 9.70 -
P/RPS 0.54 0.54 0.56 0.64 0.78 1.11 1.42 -47.47%
P/EPS 30.70 36.00 54.42 25.29 26.80 43.14 55.49 -32.58%
EY 3.26 2.78 1.84 3.95 3.73 2.32 1.80 48.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.00 1.94 2.35 2.90 4.13 5.13 -46.95%

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