[HWATAI] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -156.71%
YoY- 92.53%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 76,669 70,651 79,056 71,340 73,912 82,926 94,261 -3.38%
PBT 962 2,183 -1,087 -575 -11,041 -12,109 -6,632 -
Tax -338 -142 660 -262 -171 4 1,408 -
NP 624 2,041 -427 -837 -11,212 -12,105 -5,224 -
-
NP to SH 624 2,041 -427 -837 -11,212 -12,105 -5,224 -
-
Tax Rate 35.14% 6.50% - - - - - -
Total Cost 76,045 68,610 79,483 72,177 85,124 95,031 99,485 -4.37%
-
Net Worth 17,306 16,769 14,588 15,122 16,307 29,227 37,905 -12.24%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 17,306 16,769 14,588 15,122 16,307 29,227 37,905 -12.24%
NOSH 40,246 39,927 39,870 40,156 40,066 39,999 40,073 0.07%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.81% 2.89% -0.54% -1.17% -15.17% -14.60% -5.54% -
ROE 3.61% 12.17% -2.93% -5.53% -68.75% -41.42% -13.78% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 190.50 176.95 198.28 177.66 184.47 207.32 235.22 -3.45%
EPS 1.55 5.11 -1.07 -2.08 -27.98 -30.26 -13.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.3659 0.3766 0.407 0.7307 0.9459 -12.30%
Adjusted Per Share Value based on latest NOSH - 40,156
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 102.45 94.41 105.64 95.33 98.77 110.81 125.96 -3.38%
EPS 0.83 2.73 -0.57 -1.12 -14.98 -16.18 -6.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2313 0.2241 0.1949 0.2021 0.2179 0.3906 0.5065 -12.24%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.54 0.57 0.40 1.02 0.68 0.76 1.14 -
P/RPS 0.28 0.32 0.20 0.57 0.37 0.37 0.48 -8.58%
P/EPS 34.83 11.15 -37.35 -48.94 -2.43 -2.51 -8.74 -
EY 2.87 8.97 -2.68 -2.04 -41.15 -39.82 -11.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.36 1.09 2.71 1.67 1.04 1.21 0.67%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 20/11/09 14/11/08 15/11/07 22/11/06 30/11/05 29/11/04 -
Price 0.58 0.52 0.38 0.91 0.76 0.63 1.22 -
P/RPS 0.30 0.29 0.19 0.51 0.41 0.30 0.52 -8.75%
P/EPS 37.41 10.17 -35.48 -43.66 -2.72 -2.08 -9.36 -
EY 2.67 9.83 -2.82 -2.29 -36.82 -48.04 -10.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.24 1.04 2.42 1.87 0.86 1.29 0.76%

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