[HWATAI] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 14.57%
YoY- 393.27%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 66,447 73,450 77,016 72,126 80,246 71,050 69,112 -0.65%
PBT -476 -1,853 722 2,221 458 -1,893 2,387 -
Tax -99 50 -337 -169 -42 663 -262 -14.96%
NP -575 -1,803 385 2,052 416 -1,230 2,125 -
-
NP to SH -575 -1,803 385 2,052 416 -1,230 2,125 -
-
Tax Rate - - 46.68% 7.61% 9.17% - 10.98% -
Total Cost 67,022 75,253 76,631 70,074 79,830 72,280 66,987 0.00%
-
Net Worth 14,825 15,625 17,244 16,832 14,764 14,506 15,707 -0.95%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 14,825 15,625 17,244 16,832 14,764 14,506 15,707 -0.95%
NOSH 40,069 40,066 40,104 40,078 39,903 40,096 40,018 0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.87% -2.45% 0.50% 2.85% 0.52% -1.73% 3.07% -
ROE -3.88% -11.54% 2.23% 12.19% 2.82% -8.48% 13.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 165.83 183.32 192.04 179.96 201.10 177.20 172.70 -0.67%
EPS -1.44 -4.50 0.96 5.12 1.04 -3.07 5.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.39 0.43 0.42 0.37 0.3618 0.3925 -0.97%
Adjusted Per Share Value based on latest NOSH - 40,153
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 86.89 96.05 100.71 94.32 104.94 92.91 90.38 -0.65%
EPS -0.75 -2.36 0.50 2.68 0.54 -1.61 2.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1939 0.2043 0.2255 0.2201 0.1931 0.1897 0.2054 -0.95%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.38 0.60 0.57 0.41 0.39 0.96 1.31 -
P/RPS 0.23 0.33 0.30 0.23 0.19 0.54 0.76 -18.04%
P/EPS -26.48 -13.33 59.38 8.01 37.41 -31.29 24.67 -
EY -3.78 -7.50 1.68 12.49 2.67 -3.20 4.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.54 1.33 0.98 1.05 2.65 3.34 -17.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 22/02/12 28/02/11 08/02/10 26/02/09 29/02/08 14/02/07 -
Price 0.36 0.56 0.61 0.45 0.34 0.77 1.20 -
P/RPS 0.22 0.31 0.32 0.25 0.17 0.43 0.69 -17.33%
P/EPS -25.09 -12.44 63.54 8.79 32.61 -25.10 22.60 -
EY -3.99 -8.04 1.57 11.38 3.07 -3.98 4.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.44 1.42 1.07 0.92 2.13 3.06 -17.41%

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