[HWATAI] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -31.45%
YoY- 111.09%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 72,126 80,246 71,050 69,112 82,515 92,077 92,649 -4.08%
PBT 2,221 458 -1,893 2,387 -18,984 -10,894 -5,622 -
Tax -169 -42 663 -262 -171 30 1,889 -
NP 2,052 416 -1,230 2,125 -19,155 -10,864 -3,733 -
-
NP to SH 2,052 416 -1,230 2,125 -19,155 -10,890 -3,733 -
-
Tax Rate 7.61% 9.17% - 10.98% - - - -
Total Cost 70,074 79,830 72,280 66,987 101,670 102,941 96,382 -5.16%
-
Net Worth 16,832 14,764 14,506 15,707 13,589 35,711 15,567 1.30%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 16,832 14,764 14,506 15,707 13,589 35,711 15,567 1.30%
NOSH 40,078 39,903 40,096 40,018 40,040 40,039 13,227 20.27%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.85% 0.52% -1.73% 3.07% -23.21% -11.80% -4.03% -
ROE 12.19% 2.82% -8.48% 13.53% -140.95% -30.49% -23.98% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 179.96 201.10 177.20 172.70 206.08 229.96 700.43 -20.25%
EPS 5.12 1.04 -3.07 5.31 -47.84 -29.38 -28.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.37 0.3618 0.3925 0.3394 0.8919 1.1769 -15.76%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 94.32 104.94 92.91 90.38 107.90 120.41 121.16 -4.08%
EPS 2.68 0.54 -1.61 2.78 -25.05 -14.24 -4.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2201 0.1931 0.1897 0.2054 0.1777 0.467 0.2036 1.30%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.41 0.39 0.96 1.31 0.63 1.15 3.40 -
P/RPS 0.23 0.19 0.54 0.76 0.31 0.50 0.49 -11.83%
P/EPS 8.01 37.41 -31.29 24.67 -1.32 -4.23 -12.05 -
EY 12.49 2.67 -3.20 4.05 -75.94 -23.65 -8.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.05 2.65 3.34 1.86 1.29 2.89 -16.47%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 08/02/10 26/02/09 29/02/08 14/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.45 0.34 0.77 1.20 0.71 1.06 3.96 -
P/RPS 0.25 0.17 0.43 0.69 0.34 0.46 0.57 -12.82%
P/EPS 8.79 32.61 -25.10 22.60 -1.48 -3.90 -14.03 -
EY 11.38 3.07 -3.98 4.42 -67.38 -25.66 -7.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.92 2.13 3.06 2.09 1.19 3.36 -17.34%

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