[HWATAI] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -41.23%
YoY- 71.97%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 19,234 16,184 17,968 15,510 17,552 15,417 20,549 -4.31%
PBT 360 -178 575 -386 -308 -357 236 32.54%
Tax -50 17 -50 -49 0 0 31 -
NP 310 -161 525 -435 -308 -357 267 10.47%
-
NP to SH 310 -161 525 -435 -308 -357 267 10.47%
-
Tax Rate 13.89% - 8.70% - - - -13.14% -
Total Cost 18,924 16,345 17,443 15,945 17,860 15,774 20,282 -4.51%
-
Net Worth 14,896 14,490 14,771 14,366 14,800 15,242 15,541 -2.78%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 14,896 14,490 14,771 14,366 14,800 15,242 15,541 -2.78%
NOSH 40,259 40,249 39,924 39,908 40,000 40,112 39,850 0.68%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.61% -0.99% 2.92% -2.80% -1.75% -2.32% 1.30% -
ROE 2.08% -1.11% 3.55% -3.03% -2.08% -2.34% 1.72% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 47.77 40.21 45.01 38.86 43.88 38.43 51.56 -4.96%
EPS 0.77 -0.40 1.31 -1.09 -0.77 -0.89 0.67 9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.37 0.36 0.37 0.38 0.39 -3.45%
Adjusted Per Share Value based on latest NOSH - 39,908
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.70 21.63 24.01 20.73 23.45 20.60 27.46 -4.32%
EPS 0.41 -0.22 0.70 -0.58 -0.41 -0.48 0.36 9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1991 0.1936 0.1974 0.192 0.1978 0.2037 0.2077 -2.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.43 0.375 0.38 0.46 0.52 0.51 0.60 -
P/RPS 0.90 0.93 0.84 1.18 1.19 1.33 1.16 -15.57%
P/EPS 55.84 -93.75 28.90 -42.20 -67.53 -57.30 89.55 -27.03%
EY 1.79 -1.07 3.46 -2.37 -1.48 -1.75 1.12 36.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.04 1.03 1.28 1.41 1.34 1.54 -17.22%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 28/02/13 28/11/12 29/08/12 18/05/12 22/02/12 -
Price 0.40 0.515 0.36 0.41 0.51 0.51 0.56 -
P/RPS 0.84 1.28 0.80 1.05 1.16 1.33 1.09 -15.95%
P/EPS 51.95 -128.75 27.38 -37.61 -66.23 -57.30 83.58 -27.18%
EY 1.93 -0.78 3.65 -2.66 -1.51 -1.75 1.20 37.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.43 0.97 1.14 1.38 1.34 1.44 -17.46%

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