[HWATAI] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 71.52%
YoY- 200.68%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 64,850 66,366 65,421 64,917 64,618 61,866 65,685 -0.21%
PBT -5,281 835 1,287 1,271 -915 -1,674 837 -
Tax 55 -1,178 -1,081 -230 -115 -116 -94 -
NP -5,226 -343 206 1,041 -1,030 -1,790 743 -
-
NP to SH -5,216 -342 206 1,036 -1,029 -1,804 743 -
-
Tax Rate - 141.08% 83.99% 18.10% - - 11.23% -
Total Cost 70,076 66,709 65,215 63,876 65,648 63,656 64,942 1.27%
-
Net Worth 22,150 27,411 27,890 27,688 26,939 12,800 15,017 6.68%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 22,150 27,411 27,890 27,688 26,939 12,800 15,017 6.68%
NOSH 74,833 74,833 74,833 74,833 74,833 40,000 40,588 10.72%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -8.06% -0.52% 0.31% 1.60% -1.59% -2.89% 1.13% -
ROE -23.55% -1.25% 0.74% 3.74% -3.82% -14.09% 4.95% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 86.66 88.69 87.42 86.75 86.35 154.67 161.83 -9.88%
EPS -6.97 -0.46 0.28 1.38 -1.38 -4.51 1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.296 0.3663 0.3727 0.37 0.36 0.32 0.37 -3.64%
Adjusted Per Share Value based on latest NOSH - 74,833
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 86.66 88.69 87.42 86.75 86.35 82.67 87.78 -0.21%
EPS -6.97 -0.46 0.28 1.38 -1.38 -2.41 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.296 0.3663 0.3727 0.37 0.36 0.171 0.2007 6.68%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.24 0.325 0.42 0.525 0.36 0.525 0.45 -
P/RPS 0.28 0.37 0.48 0.61 0.42 0.34 0.28 0.00%
P/EPS -3.44 -71.11 152.57 37.92 -26.18 -11.64 24.58 -
EY -29.04 -1.41 0.66 2.64 -3.82 -8.59 4.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.89 1.13 1.42 1.00 1.64 1.22 -6.59%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 29/11/18 28/11/17 29/11/16 27/11/15 27/11/14 28/11/13 -
Price 0.26 0.30 0.395 0.46 0.425 0.465 0.44 -
P/RPS 0.30 0.34 0.45 0.53 0.49 0.30 0.27 1.77%
P/EPS -3.73 -65.64 143.49 33.23 -30.91 -10.31 24.04 -
EY -26.81 -1.52 0.70 3.01 -3.24 -9.70 4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 1.06 1.24 1.18 1.45 1.19 -4.90%

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