[HWATAI] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 17.05%
YoY- -80.12%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 66,826 67,629 67,813 65,421 62,764 61,423 63,174 3.82%
PBT 1,720 2,090 2,337 1,287 640 611 716 79.65%
Tax -1,322 -1,278 -1,275 -1,081 -464 -401 -338 148.86%
NP 398 812 1,062 206 176 210 378 3.50%
-
NP to SH 398 813 1,062 206 176 209 378 3.50%
-
Tax Rate 76.86% 61.15% 54.56% 83.99% 72.50% 65.63% 47.21% -
Total Cost 66,428 66,817 66,751 65,215 62,588 61,213 62,796 3.83%
-
Net Worth 27,972 28,728 29,057 27,890 27,658 28,002 28,436 -1.09%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 27,972 28,728 29,057 27,890 27,658 28,002 28,436 -1.09%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.60% 1.20% 1.57% 0.31% 0.28% 0.34% 0.60% -
ROE 1.42% 2.83% 3.65% 0.74% 0.64% 0.75% 1.33% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 89.30 90.37 90.62 87.42 83.87 82.08 84.42 3.82%
EPS 0.53 1.09 1.42 0.28 0.24 0.28 0.51 2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3738 0.3839 0.3883 0.3727 0.3696 0.3742 0.38 -1.09%
Adjusted Per Share Value based on latest NOSH - 74,833
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 87.39 88.44 88.68 85.55 82.08 80.32 82.61 3.83%
EPS 0.52 1.06 1.39 0.27 0.23 0.27 0.49 4.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3658 0.3757 0.38 0.3647 0.3617 0.3662 0.3719 -1.09%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.37 0.37 0.385 0.42 0.51 0.555 0.465 -
P/RPS 0.41 0.41 0.42 0.48 0.61 0.68 0.55 -17.82%
P/EPS 69.57 34.06 27.13 152.57 216.85 198.72 92.06 -17.07%
EY 1.44 2.94 3.69 0.66 0.46 0.50 1.09 20.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.96 0.99 1.13 1.38 1.48 1.22 -13.03%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 22/05/18 14/02/18 28/11/17 22/08/17 30/05/17 28/02/17 -
Price 0.35 0.385 0.41 0.395 0.47 0.50 0.50 -
P/RPS 0.39 0.43 0.45 0.45 0.56 0.61 0.59 -24.17%
P/EPS 65.81 35.44 28.89 143.49 199.84 179.03 98.99 -23.88%
EY 1.52 2.82 3.46 0.70 0.50 0.56 1.01 31.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 1.06 1.06 1.27 1.34 1.32 -20.30%

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