[HWATAI] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 8.16%
YoY- 78.51%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 16,740 19,265 14,199 16,335 16,536 17,548 13,211 17.08%
PBT 172 1,290 -131 -225 -248 -311 -603 -
Tax -87 -247 -115 0 0 0 34 -
NP 85 1,043 -246 -225 -248 -311 -569 -
-
NP to SH 85 1,038 -246 -225 -245 -313 -572 -
-
Tax Rate 50.58% 19.15% - - - - - -
Total Cost 16,655 18,222 14,445 16,560 16,784 17,859 13,780 13.45%
-
Net Worth 27,620 27,688 26,939 26,939 13,040 12,841 12,800 66.90%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 27,620 27,688 26,939 26,939 13,040 12,841 12,800 66.90%
NOSH 74,833 74,833 74,833 74,833 39,516 40,042 40,000 51.77%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.51% 5.41% -1.73% -1.38% -1.50% -1.77% -4.31% -
ROE 0.31% 3.75% -0.91% -0.84% -1.88% -2.44% -4.47% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.37 25.74 18.97 21.83 41.85 43.73 33.03 -22.86%
EPS 0.11 1.39 -0.33 -0.30 -0.62 -0.78 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3691 0.37 0.36 0.36 0.33 0.32 0.32 9.97%
Adjusted Per Share Value based on latest NOSH - 74,833
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.37 25.74 18.97 21.83 22.10 23.45 17.65 17.09%
EPS 0.11 1.39 -0.33 -0.30 -0.33 -0.42 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3691 0.37 0.36 0.36 0.1743 0.1716 0.171 66.94%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.43 0.41 0.36 0.415 0.405 0.44 0.525 -
P/RPS 1.92 1.59 1.90 1.90 0.97 1.01 1.59 13.38%
P/EPS 378.57 29.56 -109.51 -138.03 -65.32 -56.23 -36.71 -
EY 0.26 3.38 -0.91 -0.72 -1.53 -1.78 -2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.11 1.00 1.15 1.23 1.33 1.64 -20.59%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 26/02/16 27/11/15 25/08/15 29/05/15 13/02/15 27/11/14 -
Price 0.50 0.425 0.425 0.40 0.41 0.44 0.465 -
P/RPS 2.24 1.65 2.24 1.83 0.98 1.01 1.41 36.11%
P/EPS 440.20 30.64 -129.29 -133.04 -66.13 -56.23 -32.52 -
EY 0.23 3.26 -0.77 -0.75 -1.51 -1.78 -3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.15 1.18 1.11 1.24 1.33 1.45 -4.64%

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