[HWATAI] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 59.82%
YoY- 51.68%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 60,944 59,956 66,960 66,144 64,172 64,736 61,668 -0.19%
PBT -720 268 688 -992 -2,028 -712 -1,428 -10.78%
Tax -612 -600 -348 0 0 68 0 -
NP -1,332 -332 340 -992 -2,028 -644 -1,428 -1.15%
-
NP to SH -1,332 -336 340 -980 -2,028 -644 -1,428 -1.15%
-
Tax Rate - 223.88% 50.58% - - - - -
Total Cost 62,276 60,288 66,620 67,136 66,200 65,380 63,096 -0.21%
-
Net Worth 28,728 28,002 27,620 13,040 14,371 14,490 15,242 11.13%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 28,728 28,002 27,620 13,040 14,371 14,490 15,242 11.13%
NOSH 74,833 74,833 74,833 39,516 39,921 40,249 40,112 10.94%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -2.19% -0.55% 0.51% -1.50% -3.16% -0.99% -2.32% -
ROE -4.64% -1.20% 1.23% -7.52% -14.11% -4.44% -9.37% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 81.44 80.12 89.48 167.38 160.75 160.83 153.74 -10.04%
EPS -1.76 -0.44 0.44 -2.48 -5.08 -1.60 -3.56 -11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3839 0.3742 0.3691 0.33 0.36 0.36 0.38 0.17%
Adjusted Per Share Value based on latest NOSH - 39,516
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 79.70 78.40 87.56 86.50 83.92 84.65 80.64 -0.19%
EPS -1.74 -0.44 0.44 -1.28 -2.65 -0.84 -1.87 -1.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3757 0.3662 0.3612 0.1705 0.1879 0.1895 0.1993 11.13%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.37 0.555 0.43 0.405 0.55 0.375 0.51 -
P/RPS 0.45 0.69 0.48 0.24 0.34 0.23 0.33 5.30%
P/EPS -20.79 -123.61 94.64 -16.33 -10.83 -23.44 -14.33 6.39%
EY -4.81 -0.81 1.06 -6.12 -9.24 -4.27 -6.98 -6.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.48 1.16 1.23 1.53 1.04 1.34 -5.40%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 30/05/17 31/05/16 29/05/15 30/05/14 30/05/13 18/05/12 -
Price 0.385 0.50 0.50 0.41 0.50 0.515 0.51 -
P/RPS 0.47 0.62 0.56 0.24 0.31 0.32 0.33 6.06%
P/EPS -21.63 -111.36 110.05 -16.53 -9.84 -32.19 -14.33 7.09%
EY -4.62 -0.90 0.91 -6.05 -10.16 -3.11 -6.98 -6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.34 1.35 1.24 1.39 1.43 1.34 -4.75%

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