[HWATAI] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -6.22%
YoY- 670.59%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 104,542 104,508 102,592 102,413 100,422 99,734 101,321 2.11%
PBT 2,173 2,215 3,095 3,390 3,435 3,599 3,462 -26.71%
Tax -600 -596 -1,386 -1,353 -1,263 -1,088 -124 186.35%
NP 1,573 1,619 1,709 2,037 2,172 2,511 3,338 -39.47%
-
NP to SH 1,573 1,619 1,709 2,037 2,172 2,511 3,338 -39.47%
-
Tax Rate 27.61% 26.91% 44.78% 39.91% 36.77% 30.23% 3.58% -
Total Cost 102,969 102,889 100,883 100,376 98,250 97,223 97,983 3.36%
-
Net Worth 28,415 28,542 28,166 27,301 26,757 27,023 26,684 4.28%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 396 396 - - - - 661 -28.95%
Div Payout % 25.24% 24.52% - - - - 19.81% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 28,415 28,542 28,166 27,301 26,757 27,023 26,684 4.28%
NOSH 13,219 13,232 13,223 13,215 13,204 13,218 13,224 -0.02%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 1.50% 1.55% 1.67% 1.99% 2.16% 2.52% 3.29% -
ROE 5.54% 5.67% 6.07% 7.46% 8.12% 9.29% 12.51% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 790.84 789.79 775.82 774.96 760.52 754.51 766.17 2.13%
EPS 11.90 12.24 12.92 15.41 16.45 19.00 25.24 -39.45%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 5.00 -28.88%
NAPS 2.1496 2.157 2.13 2.0659 2.0264 2.0444 2.0178 4.31%
Adjusted Per Share Value based on latest NOSH - 13,215
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 139.70 139.65 137.09 136.85 134.19 133.27 135.40 2.10%
EPS 2.10 2.16 2.28 2.72 2.90 3.36 4.46 -39.50%
DPS 0.53 0.53 0.00 0.00 0.00 0.00 0.88 -28.70%
NAPS 0.3797 0.3814 0.3764 0.3648 0.3576 0.3611 0.3566 4.27%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.98 4.14 3.84 3.88 4.10 4.70 6.90 -
P/RPS 0.50 0.52 0.49 0.50 0.54 0.62 0.90 -32.44%
P/EPS 33.45 33.84 29.71 25.17 24.93 24.74 27.34 14.40%
EY 2.99 2.96 3.37 3.97 4.01 4.04 3.66 -12.62%
DY 0.75 0.72 0.00 0.00 0.00 0.00 0.72 2.76%
P/NAPS 1.85 1.92 1.80 1.88 2.02 2.30 3.42 -33.63%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 30/05/02 07/03/02 27/11/01 27/08/01 30/05/01 28/02/01 24/11/00 -
Price 3.54 3.90 4.22 4.14 3.94 4.80 5.85 -
P/RPS 0.45 0.49 0.54 0.53 0.52 0.64 0.76 -29.51%
P/EPS 29.75 31.88 32.65 26.86 23.95 25.27 23.18 18.11%
EY 3.36 3.14 3.06 3.72 4.17 3.96 4.31 -15.30%
DY 0.85 0.77 0.00 0.00 0.00 0.00 0.85 0.00%
P/NAPS 1.65 1.81 1.98 2.00 1.94 2.35 2.90 -31.36%

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