[HWATAI] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -2.01%
YoY- -634.83%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 73,912 82,926 94,261 92,705 97,959 102,592 101,321 -5.11%
PBT -11,041 -12,109 -6,632 -10,206 -146 3,095 3,462 -
Tax -171 4 1,408 1,007 -1,524 -1,386 -124 5.49%
NP -11,212 -12,105 -5,224 -9,199 -1,670 1,709 3,338 -
-
NP to SH -11,212 -12,105 -5,224 -9,199 1,720 1,709 3,338 -
-
Tax Rate - - - - - 44.78% 3.58% -
Total Cost 85,124 95,031 99,485 101,904 99,629 100,883 97,983 -2.31%
-
Net Worth 16,307 29,227 37,905 17,110 26,144 28,166 26,684 -7.87%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 396 - 661 -
Div Payout % - - - - 23.08% - 19.81% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 16,307 29,227 37,905 17,110 26,144 28,166 26,684 -7.87%
NOSH 40,066 39,999 40,073 13,216 13,218 13,223 13,224 20.28%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -15.17% -14.60% -5.54% -9.92% -1.70% 1.67% 3.29% -
ROE -68.75% -41.42% -13.78% -53.76% 6.58% 6.07% 12.51% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 184.47 207.32 235.22 701.43 741.06 775.82 766.17 -21.11%
EPS -27.98 -30.26 -13.04 -69.60 13.01 12.92 25.24 -
DPS 0.00 0.00 0.00 0.00 3.00 0.00 5.00 -
NAPS 0.407 0.7307 0.9459 1.2946 1.9778 2.13 2.0178 -23.40%
Adjusted Per Share Value based on latest NOSH - 13,216
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 96.65 108.44 123.26 121.23 128.10 134.16 132.50 -5.11%
EPS -14.66 -15.83 -6.83 -12.03 2.25 2.23 4.37 -
DPS 0.00 0.00 0.00 0.00 0.52 0.00 0.86 -
NAPS 0.2132 0.3822 0.4957 0.2237 0.3419 0.3683 0.3489 -7.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.68 0.76 1.14 2.90 2.64 3.84 6.90 -
P/RPS 0.37 0.37 0.48 0.41 0.36 0.49 0.90 -13.76%
P/EPS -2.43 -2.51 -8.74 -4.17 20.29 29.71 27.34 -
EY -41.15 -39.82 -11.44 -24.00 4.93 3.37 3.66 -
DY 0.00 0.00 0.00 0.00 1.14 0.00 0.72 -
P/NAPS 1.67 1.04 1.21 2.24 1.33 1.80 3.42 -11.25%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 30/11/05 29/11/04 27/11/03 28/11/02 27/11/01 24/11/00 -
Price 0.76 0.63 1.22 3.14 3.02 4.22 5.85 -
P/RPS 0.41 0.30 0.52 0.45 0.41 0.54 0.76 -9.77%
P/EPS -2.72 -2.08 -9.36 -4.51 23.21 32.65 23.18 -
EY -36.82 -48.04 -10.69 -22.17 4.31 3.06 4.31 -
DY 0.00 0.00 0.00 0.00 0.99 0.00 0.85 -
P/NAPS 1.87 0.86 1.29 2.43 1.53 1.98 2.90 -7.04%

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