[HWATAI] QoQ TTM Result on 30-Jun-2009 [#2]

Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 34.61%
YoY- 243.99%
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 74,580 72,126 70,651 78,248 79,870 80,246 79,056 -3.81%
PBT 1,815 2,221 2,183 1,887 1,425 458 -1,087 -
Tax -158 -169 -142 -90 -90 -42 660 -
NP 1,657 2,052 2,041 1,797 1,335 416 -427 -
-
NP to SH 1,657 2,052 2,041 1,797 1,335 416 -427 -
-
Tax Rate 8.71% 7.61% 6.50% 4.77% 6.32% 9.17% - -
Total Cost 72,923 70,074 68,610 76,451 78,535 79,830 79,483 -5.58%
-
Net Worth 17,255 16,864 16,769 16,127 15,595 14,948 14,588 11.85%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 17,255 16,864 16,769 16,127 15,595 14,948 14,588 11.85%
NOSH 40,128 40,153 39,927 39,999 40,000 40,161 39,870 0.43%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.22% 2.85% 2.89% 2.30% 1.67% 0.52% -0.54% -
ROE 9.60% 12.17% 12.17% 11.14% 8.56% 2.78% -2.93% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 185.85 179.62 176.95 195.62 199.68 199.81 198.28 -4.22%
EPS 4.13 5.11 5.11 4.49 3.34 1.04 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.42 0.4032 0.3899 0.3722 0.3659 11.37%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 99.66 96.38 94.41 104.56 106.73 107.23 105.64 -3.81%
EPS 2.21 2.74 2.73 2.40 1.78 0.56 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2306 0.2254 0.2241 0.2155 0.2084 0.1998 0.1949 11.87%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.47 0.41 0.57 0.52 0.30 0.39 0.40 -
P/RPS 0.25 0.23 0.32 0.27 0.15 0.20 0.20 16.05%
P/EPS 11.38 8.02 11.15 11.57 8.99 37.65 -37.35 -
EY 8.79 12.46 8.97 8.64 11.13 2.66 -2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.98 1.36 1.29 0.77 1.05 1.09 0.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 08/02/10 20/11/09 17/08/09 27/05/09 26/02/09 14/11/08 -
Price 0.44 0.45 0.52 0.61 0.56 0.34 0.38 -
P/RPS 0.24 0.25 0.29 0.31 0.28 0.17 0.19 16.86%
P/EPS 10.66 8.81 10.17 13.58 16.78 32.82 -35.48 -
EY 9.38 11.36 9.83 7.36 5.96 3.05 -2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.07 1.24 1.51 1.44 0.91 1.04 -1.28%

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