[HWATAI] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock

[HWATAI] HWA TAI INDUSTRIES BHD

Announcement Date

28-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 31.38%

YoY- -614.63%

Quarter Report

HTIB-1st Qtr 2008.pdf

Latest QR

Upcoming QR

HWATAI's Result

HWATAI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Annualized Quarter Result
Revenue	76,484	77,888	68,072	69,576	71,392	69,616	81,244	-1.00%
YoY %	-1.80%	14.42%	-2.16%	-2.54%	2.55%	-14.31%	-	-
Horiz. %	94.14%	95.87%	83.79%	85.64%	87.87%	85.69%	100.00%	-
PBT	-328	1,400	3,024	-844	164	1,044	-2,848	-30.23%
YoY %	-123.43%	-53.70%	458.29%	-614.63%	-84.29%	136.66%	-	-
Horiz. %	11.52%	-49.16%	-106.18%	29.63%	-5.76%	-36.66%	100.00%	-
Tax	0	-148	-192	0	0	0	0	-
YoY %	0.00%	22.92%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	77.08%	100.00%	-	-	-	-	-
NP	-328	1,252	2,832	-844	164	1,044	-2,848	-30.23%
YoY %	-126.20%	-55.79%	435.55%	-614.63%	-84.29%	136.66%	-	-
Horiz. %	11.52%	-43.96%	-99.44%	29.63%	-5.76%	-36.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-328	1,252	2,832	-844	164	1,044	-2,848	-30.23%
YoY %	-126.20%	-55.79%	435.55%	-614.63%	-84.29%	136.66%	-	-
Horiz. %	11.52%	-43.96%	-99.44%	29.63%	-5.76%	-36.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	10.57%	6.35%	-	0.00%	0.00%	-	-
YoY %	-	66.46%	0.00%	-	0.00%	0.00%	-	-
Horiz. %	-	166.46%	100.00%	-	-	-	-	-
Total Cost	76,812	76,636	65,240	70,420	71,228	68,572	84,092	-1.49%
YoY %	0.23%	17.47%	-7.36%	-1.13%	3.87%	-18.46%	-	-
Horiz. %	91.34%	91.13%	77.58%	83.74%	84.70%	81.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,629	17,255	15,595	14,192	16,133	14,274	32,211	-9.55%
YoY %	2.17%	10.64%	9.89%	-12.03%	13.02%	-55.69%	-	-
Horiz. %	54.73%	53.57%	48.42%	44.06%	50.09%	44.31%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	17,629	17,255	15,595	14,192	16,133	14,274	32,211	-9.55%
YoY %	2.17%	10.64%	9.89%	-12.03%	13.02%	-55.69%	-	-
Horiz. %	54.73%	53.57%	48.42%	44.06%	50.09%	44.31%	100.00%	-
NOSH	40,999	40,128	40,000	39,811	40,999	40,153	40,000	0.41%
YoY %	2.17%	0.32%	0.47%	-2.90%	2.11%	0.38%	-	-
Horiz. %	102.50%	100.32%	100.00%	99.53%	102.50%	100.38%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	-0.43%	1.61%	4.16%	-1.21%	0.23%	1.50%	-3.51%	-
YoY %	-126.71%	-61.30%	443.80%	-626.09%	-84.67%	142.74%	-	-
Horiz. %	12.25%	-45.87%	-118.52%	34.47%	-6.55%	-42.74%	100.00%	-
ROE	-1.86%	7.26%	18.16%	-5.95%	1.02%	7.31%	-8.84%	-
YoY %	-125.62%	-60.02%	405.21%	-683.33%	-86.05%	182.69%	-	-
Horiz. %	21.04%	-82.13%	-205.43%	67.31%	-11.54%	-82.69%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	186.55	194.10	170.18	174.76	174.13	173.37	203.11	-1.40%
YoY %	-3.89%	14.06%	-2.62%	0.36%	0.44%	-14.64%	-	-
Horiz. %	91.85%	95.56%	83.79%	86.04%	85.73%	85.36%	100.00%	-
EPS	-0.80	3.12	7.08	-2.12	0.40	2.60	-7.12	-30.52%
YoY %	-125.64%	-55.93%	433.96%	-630.00%	-84.62%	136.52%	-	-
Horiz. %	11.24%	-43.82%	-99.44%	29.78%	-5.62%	-36.52%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.43	0.43	0.3899	0.3565	0.3935	0.3555	0.8053	-9.92%
YoY %	0.00%	10.28%	9.37%	-9.40%	10.69%	-55.85%	-	-
Horiz. %	53.40%	53.40%	48.42%	44.27%	48.86%	44.15%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 39,811
RPS	100.02	101.85	89.02	90.98	93.36	91.04	106.24	-1.00%
YoY %	-1.80%	14.41%	-2.15%	-2.55%	2.55%	-14.31%	-	-
Horiz. %	94.15%	95.87%	83.79%	85.64%	87.88%	85.69%	100.00%	-
EPS	-0.43	1.64	3.70	-1.10	0.21	1.37	-3.72	-30.19%
YoY %	-126.22%	-55.68%	436.36%	-623.81%	-84.67%	136.83%	-	-
Horiz. %	11.56%	-44.09%	-99.46%	29.57%	-5.65%	-36.83%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2305	0.2256	0.2039	0.1856	0.211	0.1867	0.4212	-9.55%
YoY %	2.17%	10.64%	9.86%	-12.04%	13.02%	-55.67%	-	-
Horiz. %	54.72%	53.56%	48.41%	44.06%	50.09%	44.33%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.62	0.47	0.30	0.64	1.08	0.76	1.03	-
P/RPS	0.33	0.24	0.18	0.37	0.62	0.44	0.51	-6.99%
YoY %	37.50%	33.33%	-51.35%	-40.32%	40.91%	-13.73%	-	-
Horiz. %	64.71%	47.06%	35.29%	72.55%	121.57%	86.27%	100.00%	-
P/EPS	-77.50	15.06	4.24	-30.19	270.00	29.23	-14.47	32.25%
YoY %	-614.61%	255.19%	114.04%	-111.18%	823.71%	302.00%	-	-
Horiz. %	535.59%	-104.08%	-29.30%	208.64%	-1,865.93%	-202.00%	100.00%	-
EY	-1.29	6.64	23.60	-3.31	0.37	3.42	-6.91	-24.39%
YoY %	-119.43%	-71.86%	812.99%	-994.59%	-89.18%	149.49%	-	-
Horiz. %	18.67%	-96.09%	-341.53%	47.90%	-5.35%	-49.49%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.44	1.09	0.77	1.80	2.74	2.14	1.28	1.98%
YoY %	32.11%	41.56%	-57.22%	-34.31%	28.04%	67.19%	-	-
Horiz. %	112.50%	85.16%	60.16%	140.62%	214.06%	167.19%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	23/05/11	27/05/10	27/05/09	28/05/08	29/05/07	31/05/06	30/05/05	-
Price	0.58	0.44	0.56	0.51	1.04	0.66	0.91	-
P/RPS	0.31	0.23	0.33	0.29	0.60	0.38	0.45	-6.01%
YoY %	34.78%	-30.30%	13.79%	-51.67%	57.89%	-15.56%	-	-
Horiz. %	68.89%	51.11%	73.33%	64.44%	133.33%	84.44%	100.00%	-
P/EPS	-72.50	14.10	7.91	-24.06	260.00	25.38	-12.78	33.52%
YoY %	-614.18%	78.26%	132.88%	-109.25%	924.43%	298.59%	-	-
Horiz. %	567.29%	-110.33%	-61.89%	188.26%	-2,034.43%	-198.59%	100.00%	-
EY	-1.38	7.09	12.64	-4.16	0.38	3.94	-7.82	-25.09%
YoY %	-119.46%	-43.91%	403.85%	-1,194.74%	-90.36%	150.38%	-	-
Horiz. %	17.65%	-90.66%	-161.64%	53.20%	-4.86%	-50.38%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.35	1.02	1.44	1.43	2.64	1.86	1.13	3.00%
YoY %	32.35%	-29.17%	0.70%	-45.83%	41.94%	64.60%	-	-
Horiz. %	119.47%	90.27%	127.43%	126.55%	233.63%	164.60%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos