[HWATAI] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -16.1%
YoY- -48.8%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 100,470 104,542 104,508 102,592 102,413 100,422 99,734 0.49%
PBT 684 2,173 2,215 3,095 3,390 3,435 3,599 -67.04%
Tax -1,328 -600 -596 -1,386 -1,353 -1,263 -1,088 14.25%
NP -644 1,573 1,619 1,709 2,037 2,172 2,511 -
-
NP to SH 2,746 1,573 1,619 1,709 2,037 2,172 2,511 6.16%
-
Tax Rate 194.15% 27.61% 26.91% 44.78% 39.91% 36.77% 30.23% -
Total Cost 101,114 102,969 102,889 100,883 100,376 98,250 97,223 2.65%
-
Net Worth 26,592 28,415 28,542 28,166 27,301 26,757 27,023 -1.06%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 396 396 396 - - - - -
Div Payout % 14.46% 25.24% 24.52% - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 26,592 28,415 28,542 28,166 27,301 26,757 27,023 -1.06%
NOSH 13,231 13,219 13,232 13,223 13,215 13,204 13,218 0.06%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -0.64% 1.50% 1.55% 1.67% 1.99% 2.16% 2.52% -
ROE 10.33% 5.54% 5.67% 6.07% 7.46% 8.12% 9.29% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 759.30 790.84 789.79 775.82 774.96 760.52 754.51 0.42%
EPS 20.75 11.90 12.24 12.92 15.41 16.45 19.00 6.06%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.0097 2.1496 2.157 2.13 2.0659 2.0264 2.0444 -1.13%
Adjusted Per Share Value based on latest NOSH - 13,223
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 134.26 139.70 139.65 137.09 136.85 134.19 133.27 0.49%
EPS 3.67 2.10 2.16 2.28 2.72 2.90 3.36 6.07%
DPS 0.53 0.53 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.3554 0.3797 0.3814 0.3764 0.3648 0.3576 0.3611 -1.05%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.40 3.98 4.14 3.84 3.88 4.10 4.70 -
P/RPS 0.45 0.50 0.52 0.49 0.50 0.54 0.62 -19.28%
P/EPS 16.38 33.45 33.84 29.71 25.17 24.93 24.74 -24.09%
EY 6.10 2.99 2.96 3.37 3.97 4.01 4.04 31.71%
DY 0.88 0.75 0.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.85 1.92 1.80 1.88 2.02 2.30 -18.61%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 30/05/02 07/03/02 27/11/01 27/08/01 30/05/01 28/02/01 -
Price 3.38 3.54 3.90 4.22 4.14 3.94 4.80 -
P/RPS 0.45 0.45 0.49 0.54 0.53 0.52 0.64 -20.97%
P/EPS 16.29 29.75 31.88 32.65 26.86 23.95 25.27 -25.43%
EY 6.14 3.36 3.14 3.06 3.72 4.17 3.96 34.06%
DY 0.89 0.85 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.65 1.81 1.98 2.00 1.94 2.35 -20.09%

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