[HWATAI] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 59.42%
YoY- 32.84%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 69,112 82,515 92,077 92,649 95,133 104,508 99,734 -5.92%
PBT 2,387 -17,269 -11,897 -5,622 -8,360 2,215 3,599 -6.61%
Tax -262 -171 28 1,889 -588 -596 -1,088 -21.11%
NP 2,125 -17,440 -11,869 -3,733 -8,948 1,619 2,511 -2.74%
-
NP to SH 2,125 -17,440 -11,869 -3,733 -5,558 1,619 2,511 -2.74%
-
Tax Rate 10.98% - - - - 26.91% 30.23% -
Total Cost 66,987 99,955 103,946 96,382 104,081 102,889 97,223 -6.01%
-
Net Worth 15,700 13,990 32,962 13,227 19,305 28,542 27,023 -8.64%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 396 - -
Div Payout % - - - - - 24.52% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 15,700 13,990 32,962 13,227 19,305 28,542 27,023 -8.64%
NOSH 40,000 40,041 40,052 13,227 13,230 13,232 13,218 20.25%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.07% -21.14% -12.89% -4.03% -9.41% 1.55% 2.52% -
ROE 13.54% -124.65% -36.01% -28.22% -28.79% 5.67% 9.29% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 172.78 206.07 229.89 700.43 719.02 789.79 754.51 -21.77%
EPS 5.31 -43.55 -29.63 -28.22 -42.01 12.24 19.00 -19.13%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.3925 0.3494 0.823 1.00 1.4591 2.157 2.0444 -24.03%
Adjusted Per Share Value based on latest NOSH - 13,227
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 92.35 110.27 123.04 123.81 127.13 139.65 133.27 -5.92%
EPS 2.84 -23.31 -15.86 -4.99 -7.43 2.16 3.36 -2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.53 0.00 -
NAPS 0.2098 0.187 0.4405 0.1768 0.258 0.3814 0.3611 -8.64%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.31 0.63 1.15 3.40 2.68 4.14 4.70 -
P/RPS 0.76 0.31 0.50 0.49 0.37 0.52 0.62 3.44%
P/EPS 24.66 -1.45 -3.88 -12.05 -6.38 33.84 24.74 -0.05%
EY 4.06 -69.13 -25.77 -8.30 -15.67 2.96 4.04 0.08%
DY 0.00 0.00 0.00 0.00 0.00 0.72 0.00 -
P/NAPS 3.34 1.80 1.40 3.40 1.84 1.92 2.30 6.41%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 28/02/06 28/02/05 27/02/04 28/02/03 07/03/02 28/02/01 -
Price 1.20 0.71 1.06 3.96 2.62 3.90 4.80 -
P/RPS 0.69 0.34 0.46 0.57 0.36 0.49 0.64 1.26%
P/EPS 22.59 -1.63 -3.58 -14.03 -6.24 31.88 25.27 -1.85%
EY 4.43 -61.34 -27.96 -7.13 -16.03 3.14 3.96 1.88%
DY 0.00 0.00 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 3.06 2.03 1.29 3.96 1.80 1.81 2.35 4.49%

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