[HWATAI] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 71.52%
YoY- 200.68%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 62,764 61,423 63,174 64,917 66,019 66,539 66,335 -3.62%
PBT 640 611 716 1,271 1,145 1,106 686 -4.52%
Tax -464 -401 -338 -230 -536 -449 -362 18.01%
NP 176 210 378 1,041 609 657 324 -33.44%
-
NP to SH 176 209 378 1,036 604 652 322 -33.17%
-
Tax Rate 72.50% 65.63% 47.21% 18.10% 46.81% 40.60% 52.77% -
Total Cost 62,588 61,213 62,796 63,876 65,410 65,882 66,011 -3.49%
-
Net Worth 27,658 28,002 28,436 27,688 27,688 27,620 27,688 -0.07%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 27,658 28,002 28,436 27,688 27,688 27,620 27,688 -0.07%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.28% 0.34% 0.60% 1.60% 0.92% 0.99% 0.49% -
ROE 0.64% 0.75% 1.33% 3.74% 2.18% 2.36% 1.16% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 83.87 82.08 84.42 86.75 88.22 88.92 88.64 -3.62%
EPS 0.24 0.28 0.51 1.38 0.81 0.87 0.43 -32.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3696 0.3742 0.38 0.37 0.37 0.3691 0.37 -0.07%
Adjusted Per Share Value based on latest NOSH - 74,833
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 82.08 80.32 82.61 84.89 86.33 87.01 86.75 -3.62%
EPS 0.23 0.27 0.49 1.35 0.79 0.85 0.42 -33.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3617 0.3662 0.3719 0.3621 0.3621 0.3612 0.3621 -0.07%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.51 0.555 0.465 0.525 0.55 0.43 0.41 -
P/RPS 0.61 0.68 0.55 0.61 0.62 0.48 0.46 20.72%
P/EPS 216.85 198.72 92.06 37.92 68.14 49.35 95.28 73.11%
EY 0.46 0.50 1.09 2.64 1.47 2.03 1.05 -42.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.48 1.22 1.42 1.49 1.16 1.11 15.63%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 30/05/17 28/02/17 29/11/16 24/08/16 31/05/16 26/02/16 -
Price 0.47 0.50 0.50 0.46 0.52 0.50 0.425 -
P/RPS 0.56 0.61 0.59 0.53 0.59 0.56 0.48 10.83%
P/EPS 199.84 179.03 98.99 33.23 64.43 57.39 98.77 60.03%
EY 0.50 0.56 1.01 3.01 1.55 1.74 1.01 -37.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.34 1.32 1.24 1.41 1.35 1.15 6.84%

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