[HWATAI] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -37.36%
YoY- 0.64%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 82,926 94,261 92,705 97,959 102,592 101,321 26,256 -1.21%
PBT -12,109 -6,632 -10,206 -146 3,095 3,462 -2,558 -1.63%
Tax 4 1,408 1,007 -1,524 -1,386 -124 2,558 7.10%
NP -12,105 -5,224 -9,199 -1,670 1,709 3,338 0 -100.00%
-
NP to SH -12,105 -5,224 -9,199 1,720 1,709 3,338 -2,764 -1.55%
-
Tax Rate - - - - 44.78% 3.58% - -
Total Cost 95,031 99,485 101,904 99,629 100,883 97,983 26,256 -1.35%
-
Net Worth 29,227 37,905 17,110 26,144 28,166 26,684 24,086 -0.20%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - 396 - 661 - -
Div Payout % - - - 23.08% - 19.81% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 29,227 37,905 17,110 26,144 28,166 26,684 24,086 -0.20%
NOSH 39,999 40,073 13,216 13,218 13,223 13,224 13,161 -1.17%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -14.60% -5.54% -9.92% -1.70% 1.67% 3.29% 0.00% -
ROE -41.42% -13.78% -53.76% 6.58% 6.07% 12.51% -11.48% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 207.32 235.22 701.43 741.06 775.82 766.17 199.48 -0.04%
EPS -30.26 -13.04 -69.60 13.01 12.92 25.24 -21.00 -0.38%
DPS 0.00 0.00 0.00 3.00 0.00 5.00 0.00 -
NAPS 0.7307 0.9459 1.2946 1.9778 2.13 2.0178 1.83 0.98%
Adjusted Per Share Value based on latest NOSH - 13,218
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 108.44 123.26 121.23 128.10 134.16 132.50 34.33 -1.21%
EPS -15.83 -6.83 -12.03 2.25 2.23 4.37 -3.61 -1.55%
DPS 0.00 0.00 0.00 0.52 0.00 0.86 0.00 -
NAPS 0.3822 0.4957 0.2237 0.3419 0.3683 0.3489 0.315 -0.20%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.76 1.14 2.90 2.64 3.84 6.90 0.00 -
P/RPS 0.37 0.48 0.41 0.36 0.49 0.90 0.00 -100.00%
P/EPS -2.51 -8.74 -4.17 20.29 29.71 27.34 0.00 -100.00%
EY -39.82 -11.44 -24.00 4.93 3.37 3.66 0.00 -100.00%
DY 0.00 0.00 0.00 1.14 0.00 0.72 0.00 -
P/NAPS 1.04 1.21 2.24 1.33 1.80 3.42 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 29/11/04 27/11/03 28/11/02 27/11/01 24/11/00 - -
Price 0.63 1.22 3.14 3.02 4.22 5.85 0.00 -
P/RPS 0.30 0.52 0.45 0.41 0.54 0.76 0.00 -100.00%
P/EPS -2.08 -9.36 -4.51 23.21 32.65 23.18 0.00 -100.00%
EY -48.04 -10.69 -22.17 4.31 3.06 4.31 0.00 -100.00%
DY 0.00 0.00 0.00 0.99 0.00 0.85 0.00 -
P/NAPS 0.86 1.29 2.43 1.53 1.98 2.90 0.00 -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
Post a Comment