[HWATAI] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -122.11%
YoY- -198.82%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 19,914 15,754 16,725 14,989 17,522 13,097 15,815 16.55%
PBT 1,785 642 -157 67 735 -5 -186 -
Tax -549 -426 -150 -150 -355 191 -87 240.33%
NP 1,236 216 -307 -83 380 186 -273 -
-
NP to SH 1,236 216 -306 -84 380 186 -273 -
-
Tax Rate 30.76% 66.36% - 223.88% 48.30% - - -
Total Cost 18,678 15,538 17,032 15,072 17,142 12,911 16,088 10.43%
-
Net Worth 29,057 27,890 27,658 28,002 28,436 27,688 27,688 3.26%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 29,057 27,890 27,658 28,002 28,436 27,688 27,688 3.26%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.21% 1.37% -1.84% -0.55% 2.17% 1.42% -1.73% -
ROE 4.25% 0.77% -1.11% -0.30% 1.34% 0.67% -0.99% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 26.61 21.05 22.35 20.03 23.41 17.50 21.13 16.56%
EPS 1.65 0.29 -0.41 -0.11 0.51 0.25 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3883 0.3727 0.3696 0.3742 0.38 0.37 0.37 3.26%
Adjusted Per Share Value based on latest NOSH - 74,833
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 26.61 21.05 22.35 20.03 23.41 17.50 21.13 16.56%
EPS 1.65 0.29 -0.41 -0.11 0.51 0.25 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3883 0.3727 0.3696 0.3742 0.38 0.37 0.37 3.26%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.385 0.42 0.51 0.555 0.465 0.525 0.55 -
P/RPS 1.45 2.00 2.28 2.77 1.99 3.00 2.60 -32.17%
P/EPS 23.31 145.51 -124.72 -494.43 91.57 211.22 -150.76 -
EY 4.29 0.69 -0.80 -0.20 1.09 0.47 -0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.13 1.38 1.48 1.22 1.42 1.49 -23.79%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 14/02/18 28/11/17 22/08/17 30/05/17 28/02/17 29/11/16 24/08/16 -
Price 0.41 0.395 0.47 0.50 0.50 0.46 0.52 -
P/RPS 1.54 1.88 2.10 2.50 2.14 2.63 2.46 -26.75%
P/EPS 24.82 136.85 -114.94 -445.44 98.46 185.07 -142.54 -
EY 4.03 0.73 -0.87 -0.22 1.02 0.54 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.06 1.27 1.34 1.32 1.24 1.41 -17.27%

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