[HWATAI] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 210.88%
YoY- 189.2%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 64,917 64,618 61,866 65,685 69,028 72,575 76,669 -2.73%
PBT 1,271 -915 -1,674 837 -815 -2,002 962 4.74%
Tax -230 -115 -116 -94 -18 -46 -338 -6.20%
NP 1,041 -1,030 -1,790 743 -833 -2,048 624 8.89%
-
NP to SH 1,036 -1,029 -1,804 743 -833 -2,048 624 8.80%
-
Tax Rate 18.10% - - 11.23% - - 35.14% -
Total Cost 63,876 65,648 63,656 64,942 69,861 74,623 76,045 -2.86%
-
Net Worth 27,688 26,939 12,800 15,017 14,366 15,199 17,306 8.13%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 27,688 26,939 12,800 15,017 14,366 15,199 17,306 8.13%
NOSH 74,833 74,833 40,000 40,588 39,908 39,999 40,246 10.88%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.60% -1.59% -2.89% 1.13% -1.21% -2.82% 0.81% -
ROE 3.74% -3.82% -14.09% 4.95% -5.80% -13.47% 3.61% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 86.75 86.35 154.67 161.83 172.97 181.44 190.50 -12.27%
EPS 1.38 -1.38 -4.51 1.83 -2.09 -5.12 1.55 -1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.32 0.37 0.36 0.38 0.43 -2.47%
Adjusted Per Share Value based on latest NOSH - 40,588
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 86.75 86.35 82.67 87.78 92.24 96.98 102.45 -2.73%
EPS 1.38 -1.38 -2.41 0.99 -1.11 -2.74 0.83 8.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.171 0.2007 0.192 0.2031 0.2313 8.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.525 0.36 0.525 0.45 0.46 0.47 0.54 -
P/RPS 0.61 0.42 0.34 0.28 0.27 0.26 0.28 13.84%
P/EPS 37.92 -26.18 -11.64 24.58 -22.04 -9.18 34.83 1.42%
EY 2.64 -3.82 -8.59 4.07 -4.54 -10.89 2.87 -1.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.00 1.64 1.22 1.28 1.24 1.26 2.01%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 27/11/14 28/11/13 28/11/12 24/11/11 26/11/10 -
Price 0.46 0.425 0.465 0.44 0.41 0.60 0.58 -
P/RPS 0.53 0.49 0.30 0.27 0.24 0.33 0.30 9.93%
P/EPS 33.23 -30.91 -10.31 24.04 -19.64 -11.72 37.41 -1.95%
EY 3.01 -3.24 -9.70 4.16 -5.09 -8.53 2.67 2.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.18 1.45 1.19 1.14 1.58 1.35 -1.40%

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