[HWATAI] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 210.88%
YoY- 189.2%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 60,954 65,658 65,799 65,685 68,896 67,214 66,447 -5.60%
PBT -991 417 746 837 371 -297 -476 63.26%
Tax -161 -211 -194 -94 -132 -82 -99 38.41%
NP -1,152 206 552 743 239 -379 -575 59.12%
-
NP to SH -1,163 194 540 743 239 -379 -575 60.14%
-
Tax Rate - 50.60% 26.01% 11.23% 35.58% - - -
Total Cost 62,106 65,452 65,247 64,942 68,657 67,593 67,022 -4.96%
-
Net Worth 13,587 14,371 15,293 15,017 14,896 14,490 14,771 -5.43%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 13,587 14,371 15,293 15,017 14,896 14,490 14,771 -5.43%
NOSH 39,961 39,921 40,246 40,588 40,259 40,249 39,924 0.06%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.89% 0.31% 0.84% 1.13% 0.35% -0.56% -0.87% -
ROE -8.56% 1.35% 3.53% 4.95% 1.60% -2.62% -3.89% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 152.53 164.47 163.49 161.83 171.13 166.99 166.43 -5.66%
EPS -2.91 0.49 1.34 1.83 0.59 -0.94 -1.44 60.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.36 0.38 0.37 0.37 0.36 0.37 -5.49%
Adjusted Per Share Value based on latest NOSH - 40,588
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 81.45 87.74 87.93 87.78 92.07 89.82 88.79 -5.60%
EPS -1.55 0.26 0.72 0.99 0.32 -0.51 -0.77 59.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1816 0.192 0.2044 0.2007 0.1991 0.1936 0.1974 -5.42%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.48 0.55 0.405 0.45 0.43 0.375 0.38 -
P/RPS 0.31 0.33 0.25 0.28 0.25 0.22 0.23 22.08%
P/EPS -16.49 113.18 30.19 24.58 72.43 -39.83 -26.38 -26.95%
EY -6.06 0.88 3.31 4.07 1.38 -2.51 -3.79 36.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.53 1.07 1.22 1.16 1.04 1.03 23.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 26/02/14 28/11/13 28/08/13 30/05/13 28/02/13 -
Price 0.515 0.50 0.44 0.44 0.40 0.515 0.36 -
P/RPS 0.34 0.30 0.27 0.27 0.23 0.31 0.22 33.77%
P/EPS -17.70 102.89 32.79 24.04 67.38 -54.69 -25.00 -20.61%
EY -5.65 0.97 3.05 4.16 1.48 -1.83 -4.00 25.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.39 1.16 1.19 1.08 1.43 0.97 34.42%

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