[HWATAI] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 75.14%
YoY- 979.43%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 19,472 72,126 52,799 34,869 17,018 80,246 62,394 -54.02%
PBT 350 2,221 1,894 1,288 756 458 169 62.54%
Tax -37 -169 -103 -48 -48 -42 -3 434.62%
NP 313 2,052 1,791 1,240 708 416 166 52.68%
-
NP to SH 313 2,052 1,791 1,240 708 416 166 52.68%
-
Tax Rate 10.57% 7.61% 5.44% 3.73% 6.35% 9.17% 1.78% -
Total Cost 19,159 70,074 51,008 33,629 16,310 79,830 62,228 -54.43%
-
Net Worth 17,255 16,832 16,828 16,128 15,595 14,764 14,814 10.71%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 17,255 16,832 16,828 16,128 15,595 14,764 14,814 10.71%
NOSH 40,128 40,078 40,067 40,000 40,000 39,903 40,487 -0.59%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.61% 2.85% 3.39% 3.56% 4.16% 0.52% 0.27% -
ROE 1.81% 12.19% 10.64% 7.69% 4.54% 2.82% 1.12% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 48.52 179.96 131.78 87.17 42.55 201.10 154.11 -53.75%
EPS 0.78 5.12 4.47 3.10 1.77 1.04 0.41 53.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.42 0.4032 0.3899 0.37 0.3659 11.37%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 25.46 94.32 69.04 45.60 22.25 104.94 81.59 -54.02%
EPS 0.41 2.68 2.34 1.62 0.93 0.54 0.22 51.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2256 0.2201 0.2201 0.2109 0.2039 0.1931 0.1937 10.70%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.47 0.41 0.57 0.52 0.30 0.39 0.40 -
P/RPS 0.97 0.23 0.43 0.60 0.71 0.19 0.26 140.73%
P/EPS 60.26 8.01 12.75 16.77 16.95 37.41 97.56 -27.49%
EY 1.66 12.49 7.84 5.96 5.90 2.67 1.03 37.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.98 1.36 1.29 0.77 1.05 1.09 0.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 08/02/10 20/11/09 17/08/09 27/05/09 26/02/09 14/11/08 -
Price 0.44 0.45 0.52 0.61 0.56 0.34 0.38 -
P/RPS 0.91 0.25 0.39 0.70 1.32 0.17 0.25 136.81%
P/EPS 56.41 8.79 11.63 19.68 31.64 32.61 92.68 -28.20%
EY 1.77 11.38 8.60 5.08 3.16 3.07 1.08 39.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.07 1.24 1.51 1.44 0.92 1.04 -1.28%

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