[HWATAI] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 13.58%
YoY- 577.99%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 76,302 74,580 72,126 70,651 78,248 79,870 80,246 -3.31%
PBT 1,855 1,815 2,221 2,183 1,887 1,425 458 154.74%
Tax -354 -158 -169 -142 -90 -90 -42 315.78%
NP 1,501 1,657 2,052 2,041 1,797 1,335 416 135.80%
-
NP to SH 1,501 1,657 2,052 2,041 1,797 1,335 416 135.80%
-
Tax Rate 19.08% 8.71% 7.61% 6.50% 4.77% 6.32% 9.17% -
Total Cost 74,801 72,923 70,074 68,610 76,451 78,535 79,830 -4.25%
-
Net Worth 17,599 17,255 16,864 16,769 16,127 15,595 14,948 11.53%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 17,599 17,255 16,864 16,769 16,127 15,595 14,948 11.53%
NOSH 40,000 40,128 40,153 39,927 39,999 40,000 40,161 -0.26%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.97% 2.22% 2.85% 2.89% 2.30% 1.67% 0.52% -
ROE 8.53% 9.60% 12.17% 12.17% 11.14% 8.56% 2.78% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 190.76 185.85 179.62 176.95 195.62 199.68 199.81 -3.05%
EPS 3.75 4.13 5.11 5.11 4.49 3.34 1.04 135.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.43 0.42 0.42 0.4032 0.3899 0.3722 11.83%
Adjusted Per Share Value based on latest NOSH - 39,927
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 101.96 99.66 96.38 94.41 104.56 106.73 107.23 -3.31%
EPS 2.01 2.21 2.74 2.73 2.40 1.78 0.56 134.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2352 0.2306 0.2254 0.2241 0.2155 0.2084 0.1998 11.52%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.46 0.47 0.41 0.57 0.52 0.30 0.39 -
P/RPS 0.24 0.25 0.23 0.32 0.27 0.15 0.20 12.96%
P/EPS 12.26 11.38 8.02 11.15 11.57 8.99 37.65 -52.76%
EY 8.16 8.79 12.46 8.97 8.64 11.13 2.66 111.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 0.98 1.36 1.29 0.77 1.05 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 27/05/10 08/02/10 20/11/09 17/08/09 27/05/09 26/02/09 -
Price 0.60 0.44 0.45 0.52 0.61 0.56 0.34 -
P/RPS 0.31 0.24 0.25 0.29 0.31 0.28 0.17 49.42%
P/EPS 15.99 10.66 8.81 10.17 13.58 16.78 32.82 -38.16%
EY 6.25 9.38 11.36 9.83 7.36 5.96 3.05 61.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.02 1.07 1.24 1.51 1.44 0.91 30.81%

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