[HWATAI] QoQ Cumulative 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- 14.57%
YoY- 393.27%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 57,342 39,045 19,472 72,126 52,799 34,869 17,018 124.58%
PBT 635 922 350 2,221 1,894 1,288 756 -10.96%
Tax -272 -233 -37 -169 -103 -48 -48 217.51%
NP 363 689 313 2,052 1,791 1,240 708 -35.91%
-
NP to SH 363 689 313 2,052 1,791 1,240 708 -35.91%
-
Tax Rate 42.83% 25.27% 10.57% 7.61% 5.44% 3.73% 6.35% -
Total Cost 56,979 38,356 19,159 70,074 51,008 33,629 16,310 130.06%
-
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 2.12% 3.91% 1.81% 12.19% 10.64% 7.69% 4.54% -
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 143.75 97.47 48.52 179.96 131.78 87.17 42.55 124.98%
EPS 0.91 1.72 0.78 5.12 4.47 3.10 1.77 -35.79%
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 76.63 52.18 26.02 96.38 70.56 46.60 22.74 124.60%
EPS 0.49 0.92 0.42 2.74 2.39 1.66 0.95 -35.65%
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 0.38 0.47 0.97 0.23 0.43 0.60 0.71 -34.05%
P/EPS 59.34 26.74 60.26 8.01 12.75 16.77 16.95 130.38%
EY 1.69 3.74 1.66 12.49 7.84 5.96 5.90 -56.51%
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 0.40 0.62 0.91 0.25 0.39 0.70 1.32 -54.85%
P/EPS 63.74 34.88 56.41 8.79 11.63 19.68 31.64 59.44%
EY 1.57 2.87 1.77 11.38 8.60 5.08 3.16 -37.24%
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