[HWATAI] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 74.57%
YoY- 34.81%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 93,253 95,133 97,959 100,470 104,542 104,508 102,592 -6.17%
PBT -9,224 -8,360 -146 684 2,173 2,215 3,095 -
Tax 115 -588 -1,524 -1,328 -600 -596 -1,386 -
NP -9,109 -8,948 -1,670 -644 1,573 1,619 1,709 -
-
NP to SH -5,719 -5,558 1,720 2,746 1,573 1,619 1,709 -
-
Tax Rate - - - 194.15% 27.61% 26.91% 44.78% -
Total Cost 102,362 104,081 99,629 101,114 102,969 102,889 100,883 0.97%
-
Net Worth 19,486 19,305 26,144 26,592 28,415 28,542 28,166 -21.79%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - 396 396 396 396 - -
Div Payout % - - 23.08% 14.46% 25.24% 24.52% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 19,486 19,305 26,144 26,592 28,415 28,542 28,166 -21.79%
NOSH 13,333 13,230 13,218 13,231 13,219 13,232 13,223 0.55%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -9.77% -9.41% -1.70% -0.64% 1.50% 1.55% 1.67% -
ROE -29.35% -28.79% 6.58% 10.33% 5.54% 5.67% 6.07% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 699.40 719.02 741.06 759.30 790.84 789.79 775.82 -6.68%
EPS -42.89 -42.01 13.01 20.75 11.90 12.24 12.92 -
DPS 0.00 0.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 1.4615 1.4591 1.9778 2.0097 2.1496 2.157 2.13 -22.22%
Adjusted Per Share Value based on latest NOSH - 13,231
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 124.61 127.13 130.90 134.26 139.70 139.65 137.09 -6.17%
EPS -7.64 -7.43 2.30 3.67 2.10 2.16 2.28 -
DPS 0.00 0.00 0.53 0.53 0.53 0.53 0.00 -
NAPS 0.2604 0.258 0.3494 0.3554 0.3797 0.3814 0.3764 -21.79%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.52 2.68 2.64 3.40 3.98 4.14 3.84 -
P/RPS 0.36 0.37 0.36 0.45 0.50 0.52 0.49 -18.59%
P/EPS -5.88 -6.38 20.29 16.38 33.45 33.84 29.71 -
EY -17.02 -15.67 4.93 6.10 2.99 2.96 3.37 -
DY 0.00 0.00 1.14 0.88 0.75 0.72 0.00 -
P/NAPS 1.72 1.84 1.33 1.69 1.85 1.92 1.80 -2.98%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 28/11/02 26/08/02 30/05/02 07/03/02 27/11/01 -
Price 2.95 2.62 3.02 3.38 3.54 3.90 4.22 -
P/RPS 0.42 0.36 0.41 0.45 0.45 0.49 0.54 -15.43%
P/EPS -6.88 -6.24 23.21 16.29 29.75 31.88 32.65 -
EY -14.54 -16.03 4.31 6.14 3.36 3.14 3.06 -
DY 0.00 0.00 0.99 0.89 0.85 0.77 0.00 -
P/NAPS 2.02 1.80 1.53 1.68 1.65 1.81 1.98 1.34%

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