[HWATAI] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 197.42%
YoY- 133.82%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 70,651 78,248 79,870 80,246 79,056 72,836 70,596 0.05%
PBT 2,183 1,887 1,425 458 -1,087 -1,911 -2,145 -
Tax -142 -90 -90 -42 660 663 663 -
NP 2,041 1,797 1,335 416 -427 -1,248 -1,482 -
-
NP to SH 2,041 1,797 1,335 416 -427 -1,248 -1,482 -
-
Tax Rate 6.50% 4.77% 6.32% 9.17% - - - -
Total Cost 68,610 76,451 78,535 79,830 79,483 74,084 72,078 -3.23%
-
Net Worth 16,769 16,127 15,595 14,948 14,588 14,753 14,192 11.75%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 16,769 16,127 15,595 14,948 14,588 14,753 14,192 11.75%
NOSH 39,927 39,999 40,000 40,161 39,870 41,176 39,811 0.19%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.89% 2.30% 1.67% 0.52% -0.54% -1.71% -2.10% -
ROE 12.17% 11.14% 8.56% 2.78% -2.93% -8.46% -10.44% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 176.95 195.62 199.68 199.81 198.28 176.89 177.33 -0.14%
EPS 5.11 4.49 3.34 1.04 -1.07 -3.03 -3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.4032 0.3899 0.3722 0.3659 0.3583 0.3565 11.53%
Adjusted Per Share Value based on latest NOSH - 40,161
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 94.41 104.56 106.73 107.23 105.64 97.33 94.34 0.04%
EPS 2.73 2.40 1.78 0.56 -0.57 -1.67 -1.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2241 0.2155 0.2084 0.1998 0.1949 0.1972 0.1897 11.73%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.57 0.52 0.30 0.39 0.40 0.41 0.64 -
P/RPS 0.32 0.27 0.15 0.20 0.20 0.23 0.36 -7.54%
P/EPS 11.15 11.57 8.99 37.65 -37.35 -13.53 -17.19 -
EY 8.97 8.64 11.13 2.66 -2.68 -7.39 -5.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.29 0.77 1.05 1.09 1.14 1.80 -17.03%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 17/08/09 27/05/09 26/02/09 14/11/08 27/08/08 28/05/08 -
Price 0.52 0.61 0.56 0.34 0.38 0.43 0.51 -
P/RPS 0.29 0.31 0.28 0.17 0.19 0.24 0.29 0.00%
P/EPS 10.17 13.58 16.78 32.82 -35.48 -14.19 -13.70 -
EY 9.83 7.36 5.96 3.05 -2.82 -7.05 -7.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.51 1.44 0.91 1.04 1.20 1.43 -9.05%

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