[HWATAI] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 150.6%
YoY- 133.82%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 52,799 34,869 17,018 80,246 62,394 36,867 17,394 109.50%
PBT 1,894 1,288 756 458 169 -141 -211 -
Tax -103 -48 -48 -42 -3 0 0 -
NP 1,791 1,240 708 416 166 -141 -211 -
-
NP to SH 1,791 1,240 708 416 166 -141 -211 -
-
Tax Rate 5.44% 3.73% 6.35% 9.17% 1.78% - - -
Total Cost 51,008 33,629 16,310 79,830 62,228 37,008 17,605 103.10%
-
Net Worth 16,828 16,128 15,595 14,764 14,814 14,434 14,192 12.01%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 16,828 16,128 15,595 14,764 14,814 14,434 14,192 12.01%
NOSH 40,067 40,000 40,000 39,903 40,487 40,285 39,811 0.42%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.39% 3.56% 4.16% 0.52% 0.27% -0.38% -1.21% -
ROE 10.64% 7.69% 4.54% 2.82% 1.12% -0.98% -1.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 131.78 87.17 42.55 201.10 154.11 91.51 43.69 108.61%
EPS 4.47 3.10 1.77 1.04 0.41 -0.35 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.4032 0.3899 0.37 0.3659 0.3583 0.3565 11.53%
Adjusted Per Share Value based on latest NOSH - 40,161
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 70.56 46.60 22.74 107.23 83.38 49.27 23.24 109.53%
EPS 2.39 1.66 0.95 0.56 0.22 -0.19 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2249 0.2155 0.2084 0.1973 0.198 0.1929 0.1897 12.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.57 0.52 0.30 0.39 0.40 0.41 0.64 -
P/RPS 0.43 0.60 0.71 0.19 0.26 0.45 1.46 -55.70%
P/EPS 12.75 16.77 16.95 37.41 97.56 -117.14 -120.75 -
EY 7.84 5.96 5.90 2.67 1.03 -0.85 -0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.29 0.77 1.05 1.09 1.14 1.80 -17.03%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 17/08/09 27/05/09 26/02/09 14/11/08 27/08/08 28/05/08 -
Price 0.52 0.61 0.56 0.34 0.38 0.43 0.51 -
P/RPS 0.39 0.70 1.32 0.17 0.25 0.47 1.17 -51.89%
P/EPS 11.63 19.68 31.64 32.61 92.68 -122.86 -96.23 -
EY 8.60 5.08 3.16 3.07 1.08 -0.81 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.51 1.44 0.92 1.04 1.20 1.43 -9.05%

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