[HWATAI] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 34.67%
YoY- -568.31%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 61,332 65,799 66,447 73,450 77,016 72,126 80,246 -4.37%
PBT -2,469 746 -476 -1,853 722 2,221 458 -
Tax 34 -332 -99 50 -337 -169 -42 -
NP -2,435 414 -575 -1,803 385 2,052 416 -
-
NP to SH -2,439 402 -575 -1,803 385 2,052 416 -
-
Tax Rate - 44.50% - - 46.68% 7.61% 9.17% -
Total Cost 63,767 65,385 67,022 75,253 76,631 70,074 79,830 -3.67%
-
Net Worth 12,815 15,275 14,825 15,625 17,244 16,832 14,764 -2.33%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 12,815 15,275 14,825 15,625 17,244 16,832 14,764 -2.33%
NOSH 40,042 40,198 40,069 40,066 40,104 40,078 39,903 0.05%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -3.97% 0.63% -0.87% -2.45% 0.50% 2.85% 0.52% -
ROE -19.03% 2.63% -3.88% -11.54% 2.23% 12.19% 2.82% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 153.14 163.69 165.83 183.32 192.04 179.96 201.10 -4.43%
EPS -6.09 1.00 -1.44 -4.50 0.96 5.12 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.38 0.37 0.39 0.43 0.42 0.37 -2.38%
Adjusted Per Share Value based on latest NOSH - 39,850
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 80.20 86.04 86.89 96.05 100.71 94.32 104.94 -4.38%
EPS -3.19 0.53 -0.75 -2.36 0.50 2.68 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1676 0.1998 0.1939 0.2043 0.2255 0.2201 0.1931 -2.33%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.44 0.405 0.38 0.60 0.57 0.41 0.39 -
P/RPS 0.29 0.25 0.23 0.33 0.30 0.23 0.19 7.29%
P/EPS -7.22 40.50 -26.48 -13.33 59.38 8.01 37.41 -
EY -13.85 2.47 -3.78 -7.50 1.68 12.49 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.07 1.03 1.54 1.33 0.98 1.05 4.01%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 26/02/14 28/02/13 22/02/12 28/02/11 08/02/10 26/02/09 -
Price 0.44 0.44 0.36 0.56 0.61 0.45 0.34 -
P/RPS 0.29 0.27 0.22 0.31 0.32 0.25 0.17 9.30%
P/EPS -7.22 44.00 -25.09 -12.44 63.54 8.79 32.61 -
EY -13.85 2.27 -3.99 -8.04 1.57 11.38 3.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.16 0.97 1.44 1.42 1.07 0.92 6.33%

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