[HWATAI] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -14.07%
YoY- 393.27%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 76,456 78,090 77,888 72,126 70,398 69,738 68,072 8.04%
PBT 846 1,844 1,400 2,221 2,525 2,576 3,024 -57.19%
Tax -362 -466 -148 -169 -137 -96 -192 52.55%
NP 484 1,378 1,252 2,052 2,388 2,480 2,832 -69.17%
-
NP to SH 484 1,378 1,252 2,052 2,388 2,480 2,832 -69.17%
-
Tax Rate 42.79% 25.27% 10.57% 7.61% 5.43% 3.73% 6.35% -
Total Cost 75,972 76,712 76,636 70,074 68,010 67,258 65,240 10.67%
-
Net Worth 17,152 17,625 17,255 16,832 16,828 16,128 15,595 6.54%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 17,152 17,625 17,255 16,832 16,828 16,128 15,595 6.54%
NOSH 39,890 40,058 40,128 40,078 40,067 40,000 40,000 -0.18%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.63% 1.76% 1.61% 2.85% 3.39% 3.56% 4.16% -
ROE 2.82% 7.82% 7.26% 12.19% 14.19% 15.38% 18.16% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 191.67 194.94 194.10 179.96 175.70 174.35 170.18 8.24%
EPS 1.21 3.44 3.12 5.12 5.96 6.20 7.08 -69.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.43 0.42 0.42 0.4032 0.3899 6.73%
Adjusted Per Share Value based on latest NOSH - 40,153
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 102.17 104.35 104.08 96.38 94.07 93.19 90.96 8.04%
EPS 0.65 1.84 1.67 2.74 3.19 3.31 3.78 -69.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2292 0.2355 0.2306 0.2249 0.2249 0.2155 0.2084 6.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.54 0.46 0.47 0.41 0.57 0.52 0.30 -
P/RPS 0.28 0.24 0.24 0.23 0.32 0.30 0.18 34.21%
P/EPS 44.51 13.37 15.06 8.01 9.56 8.39 4.24 378.74%
EY 2.25 7.48 6.64 12.49 10.46 11.92 23.60 -79.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.05 1.09 0.98 1.36 1.29 0.77 38.82%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 23/08/10 27/05/10 08/02/10 20/11/09 17/08/09 27/05/09 -
Price 0.58 0.60 0.44 0.45 0.52 0.61 0.56 -
P/RPS 0.30 0.31 0.23 0.25 0.30 0.35 0.33 -6.15%
P/EPS 47.80 17.44 14.10 8.79 8.72 9.84 7.91 231.40%
EY 2.09 5.73 7.09 11.38 11.46 10.16 12.64 -69.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.36 1.02 1.07 1.24 1.51 1.44 -4.20%

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