[HWATAI] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 60.8%
YoY- 68.11%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 66,335 61,332 65,799 66,447 73,450 77,016 72,126 -1.38%
PBT 686 -2,469 746 -476 -1,853 722 2,221 -17.77%
Tax -362 34 -332 -99 50 -337 -169 13.53%
NP 324 -2,435 414 -575 -1,803 385 2,052 -26.47%
-
NP to SH 322 -2,439 402 -575 -1,803 385 2,052 -26.54%
-
Tax Rate 52.77% - 44.50% - - 46.68% 7.61% -
Total Cost 66,011 63,767 65,385 67,022 75,253 76,631 70,074 -0.99%
-
Net Worth 27,688 12,815 15,275 14,825 15,625 17,244 16,832 8.64%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 27,688 12,815 15,275 14,825 15,625 17,244 16,832 8.64%
NOSH 74,833 40,042 40,198 40,069 40,066 40,104 40,078 10.96%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.49% -3.97% 0.63% -0.87% -2.45% 0.50% 2.85% -
ROE 1.16% -19.03% 2.63% -3.88% -11.54% 2.23% 12.19% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 88.64 153.14 163.69 165.83 183.32 192.04 179.96 -11.12%
EPS 0.43 -6.09 1.00 -1.44 -4.50 0.96 5.12 -33.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.32 0.38 0.37 0.39 0.43 0.42 -2.08%
Adjusted Per Share Value based on latest NOSH - 39,924
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 86.75 80.20 86.04 86.89 96.05 100.71 94.32 -1.38%
EPS 0.42 -3.19 0.53 -0.75 -2.36 0.50 2.68 -26.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3621 0.1676 0.1998 0.1939 0.2043 0.2255 0.2201 8.64%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.41 0.44 0.405 0.38 0.60 0.57 0.41 -
P/RPS 0.46 0.29 0.25 0.23 0.33 0.30 0.23 12.24%
P/EPS 95.28 -7.22 40.50 -26.48 -13.33 59.38 8.01 51.05%
EY 1.05 -13.85 2.47 -3.78 -7.50 1.68 12.49 -33.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.33 1.07 1.03 1.54 1.33 0.98 2.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 13/02/15 26/02/14 28/02/13 22/02/12 28/02/11 08/02/10 -
Price 0.425 0.44 0.44 0.36 0.56 0.61 0.45 -
P/RPS 0.48 0.29 0.27 0.22 0.31 0.32 0.25 11.47%
P/EPS 98.77 -7.22 44.00 -25.09 -12.44 63.54 8.79 49.63%
EY 1.01 -13.85 2.27 -3.99 -8.04 1.57 11.38 -33.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.33 1.16 0.97 1.44 1.42 1.07 1.20%

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