[HWATAI] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 44.44%
YoY- 978.92%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 39,045 19,472 72,126 52,799 34,869 17,018 80,246 -38.21%
PBT 922 350 2,221 1,894 1,288 756 458 59.63%
Tax -233 -37 -169 -103 -48 -48 -42 214.36%
NP 689 313 2,052 1,791 1,240 708 416 40.11%
-
NP to SH 689 313 2,052 1,791 1,240 708 416 40.11%
-
Tax Rate 25.27% 10.57% 7.61% 5.44% 3.73% 6.35% 9.17% -
Total Cost 38,356 19,159 70,074 51,008 33,629 16,310 79,830 -38.73%
-
Net Worth 17,625 17,255 16,832 16,828 16,128 15,595 14,764 12.57%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 17,625 17,255 16,832 16,828 16,128 15,595 14,764 12.57%
NOSH 40,058 40,128 40,078 40,067 40,000 40,000 39,903 0.25%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.76% 1.61% 2.85% 3.39% 3.56% 4.16% 0.52% -
ROE 3.91% 1.81% 12.19% 10.64% 7.69% 4.54% 2.82% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 97.47 48.52 179.96 131.78 87.17 42.55 201.10 -38.37%
EPS 1.72 0.78 5.12 4.47 3.10 1.77 1.04 39.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.43 0.42 0.42 0.4032 0.3899 0.37 12.28%
Adjusted Per Share Value based on latest NOSH - 39,927
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 52.18 26.02 96.38 70.56 46.60 22.74 107.23 -38.21%
EPS 0.92 0.42 2.74 2.39 1.66 0.95 0.56 39.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2355 0.2306 0.2249 0.2249 0.2155 0.2084 0.1973 12.55%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.46 0.47 0.41 0.57 0.52 0.30 0.39 -
P/RPS 0.47 0.97 0.23 0.43 0.60 0.71 0.19 83.21%
P/EPS 26.74 60.26 8.01 12.75 16.77 16.95 37.41 -20.10%
EY 3.74 1.66 12.49 7.84 5.96 5.90 2.67 25.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 0.98 1.36 1.29 0.77 1.05 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 27/05/10 08/02/10 20/11/09 17/08/09 27/05/09 26/02/09 -
Price 0.60 0.44 0.45 0.52 0.61 0.56 0.34 -
P/RPS 0.62 0.91 0.25 0.39 0.70 1.32 0.17 137.49%
P/EPS 34.88 56.41 8.79 11.63 19.68 31.64 32.61 4.60%
EY 2.87 1.77 11.38 8.60 5.08 3.16 3.07 -4.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.02 1.07 1.24 1.51 1.44 0.92 29.86%

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