[HWATAI] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 10.06%
YoY- -44.44%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 70,836 65,938 74,068 78,090 69,738 73,734 70,162 0.15%
PBT 364 -1,330 -1,036 1,844 2,576 -282 -246 -
Tax -66 0 0 -466 -96 0 0 -
NP 298 -1,330 -1,036 1,378 2,480 -282 -246 -
-
NP to SH 298 -1,330 -1,036 1,378 2,480 -282 -246 -
-
Tax Rate 18.13% - - 25.27% 3.73% - - -
Total Cost 70,538 67,268 75,104 76,712 67,258 74,016 70,408 0.03%
-
Net Worth 14,899 14,822 16,865 17,625 16,128 14,434 15,450 -0.60%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 14,899 14,822 16,865 17,625 16,128 14,434 15,450 -0.60%
NOSH 40,270 40,060 40,155 40,058 40,000 40,285 39,677 0.24%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.42% -2.02% -1.40% 1.76% 3.56% -0.38% -0.35% -
ROE 2.00% -8.97% -6.14% 7.82% 15.38% -1.95% -1.59% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 175.90 164.60 184.46 194.94 174.35 183.03 176.83 -0.08%
EPS 0.74 -3.32 -2.58 3.44 6.20 -0.70 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.42 0.44 0.4032 0.3583 0.3894 -0.84%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 92.63 86.23 96.86 102.12 91.20 96.42 91.75 0.15%
EPS 0.39 -1.74 -1.35 1.80 3.24 -0.37 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1948 0.1938 0.2205 0.2305 0.2109 0.1888 0.202 -0.60%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.43 0.52 0.56 0.46 0.52 0.41 1.22 -
P/RPS 0.24 0.32 0.30 0.24 0.30 0.22 0.69 -16.12%
P/EPS 58.11 -15.66 -21.71 13.37 8.39 -58.57 -196.77 -
EY 1.72 -6.38 -4.61 7.48 11.92 -1.71 -0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.41 1.33 1.05 1.29 1.14 3.13 -15.23%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 23/08/11 23/08/10 17/08/09 27/08/08 28/08/07 -
Price 0.40 0.51 0.49 0.60 0.61 0.43 1.02 -
P/RPS 0.23 0.31 0.27 0.31 0.35 0.23 0.58 -14.27%
P/EPS 54.05 -15.36 -18.99 17.44 9.84 -61.43 -164.52 -
EY 1.85 -6.51 -5.27 5.73 10.16 -1.63 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.38 1.17 1.36 1.51 1.20 2.62 -13.71%

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