[HWATAI] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 19.7%
YoY- 7.38%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 70,183 69,556 69,112 73,912 77,403 79,608 82,515 -10.25%
PBT 1,738 2,167 2,387 -11,041 -13,792 -16,296 -17,269 -
Tax -262 -262 -262 -171 -171 -171 -171 33.00%
NP 1,476 1,905 2,125 -11,212 -13,963 -16,467 -17,440 -
-
NP to SH 1,476 1,905 2,125 -11,212 -13,963 -16,467 -17,440 -
-
Tax Rate 15.07% 12.09% 10.98% - - - - -
Total Cost 68,707 67,651 66,987 85,124 91,366 96,075 99,955 -22.16%
-
Net Worth 15,576 16,133 15,700 16,307 14,538 14,274 13,990 7.44%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 15,576 16,133 15,700 16,307 14,538 14,274 13,990 7.44%
NOSH 40,000 40,999 40,000 40,066 40,151 40,153 40,041 -0.06%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.10% 2.74% 3.07% -15.17% -18.04% -20.69% -21.14% -
ROE 9.48% 11.81% 13.54% -68.75% -96.04% -115.36% -124.65% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 175.46 169.65 172.78 184.47 192.78 198.26 206.07 -10.19%
EPS 3.69 4.65 5.31 -27.98 -34.78 -41.01 -43.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3894 0.3935 0.3925 0.407 0.3621 0.3555 0.3494 7.51%
Adjusted Per Share Value based on latest NOSH - 40,066
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 93.79 92.95 92.35 98.77 103.43 106.38 110.27 -10.25%
EPS 1.97 2.55 2.84 -14.98 -18.66 -22.00 -23.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2081 0.2156 0.2098 0.2179 0.1943 0.1908 0.187 7.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.22 1.08 1.31 0.68 0.70 0.76 0.63 -
P/RPS 0.70 0.64 0.76 0.37 0.36 0.38 0.31 72.37%
P/EPS 33.06 23.24 24.66 -2.43 -2.01 -1.85 -1.45 -
EY 3.02 4.30 4.06 -41.15 -49.68 -53.96 -69.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 2.74 3.34 1.67 1.93 2.14 1.80 44.75%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 14/02/07 22/11/06 23/08/06 31/05/06 28/02/06 -
Price 1.02 1.04 1.20 0.76 0.68 0.66 0.71 -
P/RPS 0.58 0.61 0.69 0.41 0.35 0.33 0.34 42.90%
P/EPS 27.64 22.38 22.59 -2.72 -1.96 -1.61 -1.63 -
EY 3.62 4.47 4.43 -36.82 -51.14 -62.14 -61.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.64 3.06 1.87 1.88 1.86 2.03 18.59%

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