[HWATAI] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 37.76%
YoY- -16.51%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 66,539 66,335 64,618 63,630 61,825 61,332 61,866 4.96%
PBT 1,106 686 -915 -1,387 -2,210 -2,469 -1,674 -
Tax -449 -362 -115 34 34 34 -116 146.32%
NP 657 324 -1,030 -1,353 -2,176 -2,435 -1,790 -
-
NP to SH 652 322 -1,029 -1,355 -2,177 -2,439 -1,804 -
-
Tax Rate 40.60% 52.77% - - - - - -
Total Cost 65,882 66,011 65,648 64,983 64,001 63,767 63,656 2.31%
-
Net Worth 27,620 27,688 26,939 26,939 13,040 12,813 12,800 66.90%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 27,620 27,688 26,939 26,939 13,040 12,813 12,800 66.90%
NOSH 74,833 74,833 74,833 74,833 39,516 40,042 40,000 51.77%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.99% 0.49% -1.59% -2.13% -3.52% -3.97% -2.89% -
ROE 2.36% 1.16% -3.82% -5.03% -16.69% -19.03% -14.09% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 88.92 88.64 86.35 85.03 156.46 153.17 154.67 -30.83%
EPS 0.87 0.43 -1.38 -1.81 -5.51 -6.09 -4.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3691 0.37 0.36 0.36 0.33 0.32 0.32 9.97%
Adjusted Per Share Value based on latest NOSH - 74,833
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 88.92 88.64 86.35 85.03 82.62 81.96 82.67 4.97%
EPS 0.87 0.43 -1.38 -1.81 -2.91 -3.26 -2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3691 0.37 0.36 0.36 0.1743 0.1712 0.171 66.94%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.43 0.41 0.36 0.415 0.405 0.44 0.525 -
P/RPS 0.48 0.46 0.42 0.49 0.26 0.29 0.34 25.82%
P/EPS 49.35 95.28 -26.18 -22.92 -7.35 -7.22 -11.64 -
EY 2.03 1.05 -3.82 -4.36 -13.60 -13.84 -8.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.11 1.00 1.15 1.23 1.38 1.64 -20.59%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 26/02/16 27/11/15 25/08/15 29/05/15 13/02/15 27/11/14 -
Price 0.50 0.425 0.425 0.40 0.41 0.44 0.465 -
P/RPS 0.56 0.48 0.49 0.47 0.26 0.29 0.30 51.54%
P/EPS 57.39 98.77 -30.91 -22.09 -7.44 -7.22 -10.31 -
EY 1.74 1.01 -3.24 -4.53 -13.44 -13.84 -9.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.15 1.18 1.11 1.24 1.38 1.45 -4.64%

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