[HWATAI] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -423.14%
YoY- -443.3%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 92,705 91,253 93,253 95,133 97,959 100,470 104,542 -7.69%
PBT -10,206 -9,774 -9,224 -8,360 -146 684 2,173 -
Tax 1,007 756 115 -588 -1,524 -1,328 -600 -
NP -9,199 -9,018 -9,109 -8,948 -1,670 -644 1,573 -
-
NP to SH -9,199 -9,018 -5,719 -5,558 1,720 2,746 1,573 -
-
Tax Rate - - - - - 194.15% 27.61% -
Total Cost 101,904 100,271 102,362 104,081 99,629 101,114 102,969 -0.69%
-
Net Worth 17,110 17,737 19,486 19,305 26,144 26,592 28,415 -28.67%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - 396 396 396 -
Div Payout % - - - - 23.08% 14.46% 25.24% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 17,110 17,737 19,486 19,305 26,144 26,592 28,415 -28.67%
NOSH 13,216 13,234 13,333 13,230 13,218 13,231 13,219 -0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -9.92% -9.88% -9.77% -9.41% -1.70% -0.64% 1.50% -
ROE -53.76% -50.84% -29.35% -28.79% 6.58% 10.33% 5.54% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 701.43 689.52 699.40 719.02 741.06 759.30 790.84 -7.68%
EPS -69.60 -68.14 -42.89 -42.01 13.01 20.75 11.90 -
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 1.2946 1.3403 1.4615 1.4591 1.9778 2.0097 2.1496 -28.66%
Adjusted Per Share Value based on latest NOSH - 13,230
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 121.23 119.33 121.95 124.40 128.10 131.38 136.71 -7.69%
EPS -12.03 -11.79 -7.48 -7.27 2.25 3.59 2.06 -
DPS 0.00 0.00 0.00 0.00 0.52 0.52 0.52 -
NAPS 0.2237 0.232 0.2548 0.2525 0.3419 0.3477 0.3716 -28.68%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.90 3.00 2.52 2.68 2.64 3.40 3.98 -
P/RPS 0.41 0.44 0.36 0.37 0.36 0.45 0.50 -12.38%
P/EPS -4.17 -4.40 -5.88 -6.38 20.29 16.38 33.45 -
EY -24.00 -22.71 -17.02 -15.67 4.93 6.10 2.99 -
DY 0.00 0.00 0.00 0.00 1.14 0.88 0.75 -
P/NAPS 2.24 2.24 1.72 1.84 1.33 1.69 1.85 13.58%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 29/05/03 28/02/03 28/11/02 26/08/02 30/05/02 -
Price 3.14 3.04 2.95 2.62 3.02 3.38 3.54 -
P/RPS 0.45 0.44 0.42 0.36 0.41 0.45 0.45 0.00%
P/EPS -4.51 -4.46 -6.88 -6.24 23.21 16.29 29.75 -
EY -22.17 -22.41 -14.54 -16.03 4.31 6.14 3.36 -
DY 0.00 0.00 0.00 0.00 0.99 0.89 0.85 -
P/NAPS 2.43 2.27 2.02 1.80 1.53 1.68 1.65 29.41%

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