[HWATAI] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -38.99%
YoY- -55.79%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 77,016 76,456 78,090 77,888 72,126 70,398 69,738 6.82%
PBT 722 846 1,844 1,400 2,221 2,525 2,576 -57.07%
Tax -337 -362 -466 -148 -169 -137 -96 130.45%
NP 385 484 1,378 1,252 2,052 2,388 2,480 -71.01%
-
NP to SH 385 484 1,378 1,252 2,052 2,388 2,480 -71.01%
-
Tax Rate 46.68% 42.79% 25.27% 10.57% 7.61% 5.43% 3.73% -
Total Cost 76,631 75,972 76,712 76,636 70,074 68,010 67,258 9.06%
-
Net Worth 17,244 17,152 17,625 17,255 16,832 16,828 16,128 4.54%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 17,244 17,152 17,625 17,255 16,832 16,828 16,128 4.54%
NOSH 40,104 39,890 40,058 40,128 40,078 40,067 40,000 0.17%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.50% 0.63% 1.76% 1.61% 2.85% 3.39% 3.56% -
ROE 2.23% 2.82% 7.82% 7.26% 12.19% 14.19% 15.38% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 192.04 191.67 194.94 194.10 179.96 175.70 174.35 6.63%
EPS 0.96 1.21 3.44 3.12 5.12 5.96 6.20 -71.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.44 0.43 0.42 0.42 0.4032 4.37%
Adjusted Per Share Value based on latest NOSH - 40,128
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 100.71 99.98 102.12 101.85 94.32 92.06 91.20 6.81%
EPS 0.50 0.63 1.80 1.64 2.68 3.12 3.24 -71.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2255 0.2243 0.2305 0.2256 0.2201 0.2201 0.2109 4.55%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.57 0.54 0.46 0.47 0.41 0.57 0.52 -
P/RPS 0.30 0.28 0.24 0.24 0.23 0.32 0.30 0.00%
P/EPS 59.38 44.51 13.37 15.06 8.01 9.56 8.39 267.31%
EY 1.68 2.25 7.48 6.64 12.49 10.46 11.92 -72.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.26 1.05 1.09 0.98 1.36 1.29 2.05%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 23/08/10 27/05/10 08/02/10 20/11/09 17/08/09 -
Price 0.61 0.58 0.60 0.44 0.45 0.52 0.61 -
P/RPS 0.32 0.30 0.31 0.23 0.25 0.30 0.35 -5.78%
P/EPS 63.54 47.80 17.44 14.10 8.79 8.72 9.84 245.58%
EY 1.57 2.09 5.73 7.09 11.38 11.46 10.16 -71.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.35 1.36 1.02 1.07 1.24 1.51 -4.00%

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