[HWATAI] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -149.15%
YoY- -428.21%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 61,866 65,685 69,028 72,575 76,669 70,651 79,056 -4.00%
PBT -1,674 837 -815 -2,002 962 2,183 -1,087 7.45%
Tax -116 -94 -18 -46 -338 -142 660 -
NP -1,790 743 -833 -2,048 624 2,041 -427 26.96%
-
NP to SH -1,804 743 -833 -2,048 624 2,041 -427 27.13%
-
Tax Rate - 11.23% - - 35.14% 6.50% - -
Total Cost 63,656 64,942 69,861 74,623 76,045 68,610 79,483 -3.63%
-
Net Worth 12,800 15,017 14,366 15,199 17,306 16,769 14,588 -2.15%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 12,800 15,017 14,366 15,199 17,306 16,769 14,588 -2.15%
NOSH 40,000 40,588 39,908 39,999 40,246 39,927 39,870 0.05%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -2.89% 1.13% -1.21% -2.82% 0.81% 2.89% -0.54% -
ROE -14.09% 4.95% -5.80% -13.47% 3.61% 12.17% -2.93% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 154.67 161.83 172.97 181.44 190.50 176.95 198.28 -4.05%
EPS -4.51 1.83 -2.09 -5.12 1.55 5.11 -1.07 27.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.37 0.36 0.38 0.43 0.42 0.3659 -2.20%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 82.67 87.78 92.24 96.98 102.45 94.41 105.64 -4.00%
EPS -2.41 0.99 -1.11 -2.74 0.83 2.73 -0.57 27.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.171 0.2007 0.192 0.2031 0.2313 0.2241 0.1949 -2.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.525 0.45 0.46 0.47 0.54 0.57 0.40 -
P/RPS 0.34 0.28 0.27 0.26 0.28 0.32 0.20 9.24%
P/EPS -11.64 24.58 -22.04 -9.18 34.83 11.15 -37.35 -17.65%
EY -8.59 4.07 -4.54 -10.89 2.87 8.97 -2.68 21.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.22 1.28 1.24 1.26 1.36 1.09 7.04%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 28/11/12 24/11/11 26/11/10 20/11/09 14/11/08 -
Price 0.465 0.44 0.41 0.60 0.58 0.52 0.38 -
P/RPS 0.30 0.27 0.24 0.33 0.30 0.29 0.19 7.90%
P/EPS -10.31 24.04 -19.64 -11.72 37.41 10.17 -35.48 -18.60%
EY -9.70 4.16 -5.09 -8.53 2.67 9.83 -2.82 22.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.19 1.14 1.58 1.35 1.24 1.04 5.69%

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