[HWATAI] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 0.54%
YoY- 393.27%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 76,669 76,302 74,580 72,126 70,651 78,248 79,870 -2.68%
PBT 962 1,855 1,815 2,221 2,183 1,887 1,425 -23.02%
Tax -338 -354 -158 -169 -142 -90 -90 141.41%
NP 624 1,501 1,657 2,052 2,041 1,797 1,335 -39.74%
-
NP to SH 624 1,501 1,657 2,052 2,041 1,797 1,335 -39.74%
-
Tax Rate 35.14% 19.08% 8.71% 7.61% 6.50% 4.77% 6.32% -
Total Cost 76,045 74,801 72,923 70,074 68,610 76,451 78,535 -2.12%
-
Net Worth 17,306 17,599 17,255 16,864 16,769 16,127 15,595 7.17%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 17,306 17,599 17,255 16,864 16,769 16,127 15,595 7.17%
NOSH 40,246 40,000 40,128 40,153 39,927 39,999 40,000 0.40%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.81% 1.97% 2.22% 2.85% 2.89% 2.30% 1.67% -
ROE 3.61% 8.53% 9.60% 12.17% 12.17% 11.14% 8.56% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 190.50 190.76 185.85 179.62 176.95 195.62 199.68 -3.08%
EPS 1.55 3.75 4.13 5.11 5.11 4.49 3.34 -40.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.43 0.42 0.42 0.4032 0.3899 6.73%
Adjusted Per Share Value based on latest NOSH - 40,153
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 100.26 99.78 97.53 94.32 92.39 102.32 104.45 -2.69%
EPS 0.82 1.96 2.17 2.68 2.67 2.35 1.75 -39.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2263 0.2302 0.2256 0.2205 0.2193 0.2109 0.2039 7.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.54 0.46 0.47 0.41 0.57 0.52 0.30 -
P/RPS 0.28 0.24 0.25 0.23 0.32 0.27 0.15 51.54%
P/EPS 34.83 12.26 11.38 8.02 11.15 11.57 8.99 146.47%
EY 2.87 8.16 8.79 12.46 8.97 8.64 11.13 -59.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.05 1.09 0.98 1.36 1.29 0.77 38.82%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 23/08/10 27/05/10 08/02/10 20/11/09 17/08/09 27/05/09 -
Price 0.58 0.60 0.44 0.45 0.52 0.61 0.56 -
P/RPS 0.30 0.31 0.24 0.25 0.29 0.31 0.28 4.70%
P/EPS 37.41 15.99 10.66 8.81 10.17 13.58 16.78 70.57%
EY 2.67 6.25 9.38 11.36 9.83 7.36 5.96 -41.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.36 1.02 1.07 1.24 1.51 1.44 -4.20%

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