[HWATAI] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -3.71%
YoY- 978.92%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 64,638 70,534 76,456 70,398 83,192 72,517 69,546 -1.21%
PBT -1,401 -2,785 846 2,525 225 -849 3,100 -
Tax -65 25 -362 -137 -4 0 0 -
NP -1,466 -2,760 484 2,388 221 -849 3,100 -
-
NP to SH -1,466 -2,760 484 2,388 221 -849 3,100 -
-
Tax Rate - - 42.79% 5.43% 1.78% - 0.00% -
Total Cost 66,105 73,294 75,972 68,010 82,970 73,366 66,446 -0.08%
-
Net Worth 14,399 15,214 17,152 16,828 14,814 15,087 16,287 -2.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 14,399 15,214 17,152 16,828 14,814 15,087 16,287 -2.03%
NOSH 39,999 40,038 39,890 40,067 40,487 40,062 40,017 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.27% -3.91% 0.63% 3.39% 0.27% -1.17% 4.46% -
ROE -10.19% -18.14% 2.82% 14.19% 1.49% -5.63% 19.03% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 161.60 176.17 191.67 175.70 205.47 181.01 173.79 -1.20%
EPS -3.67 -6.89 1.21 5.96 0.55 -2.12 7.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.38 0.43 0.42 0.3659 0.3766 0.407 -2.02%
Adjusted Per Share Value based on latest NOSH - 39,927
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 86.38 94.26 102.17 94.07 111.17 96.91 92.94 -1.21%
EPS -1.96 -3.69 0.65 3.19 0.30 -1.13 4.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1924 0.2033 0.2292 0.2249 0.198 0.2016 0.2176 -2.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.46 0.47 0.54 0.57 0.40 1.02 0.68 -
P/RPS 0.28 0.27 0.28 0.32 0.19 0.56 0.39 -5.36%
P/EPS -12.55 -6.82 44.51 9.56 73.17 -48.11 8.78 -
EY -7.97 -14.67 2.25 10.46 1.37 -2.08 11.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.24 1.26 1.36 1.09 2.71 1.67 -4.33%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 24/11/11 26/11/10 20/11/09 14/11/08 15/11/07 22/11/06 -
Price 0.41 0.60 0.58 0.52 0.38 0.91 0.76 -
P/RPS 0.25 0.34 0.30 0.30 0.18 0.50 0.44 -8.98%
P/EPS -11.18 -8.70 47.80 8.72 69.51 -42.92 9.81 -
EY -8.94 -11.49 2.09 11.46 1.44 -2.33 10.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.58 1.35 1.24 1.04 2.42 1.87 -7.91%

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