[HWATAI] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -27.32%
YoY- 193.91%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 63,174 66,335 61,332 65,799 66,447 73,450 77,016 -3.24%
PBT 716 686 -2,469 746 -476 -1,853 722 -0.13%
Tax -338 -362 34 -194 -99 50 -337 0.04%
NP 378 324 -2,435 552 -575 -1,803 385 -0.30%
-
NP to SH 378 322 -2,439 540 -575 -1,803 385 -0.30%
-
Tax Rate 47.21% 52.77% - 26.01% - - 46.68% -
Total Cost 62,796 66,011 63,767 65,247 67,022 75,253 76,631 -3.26%
-
Net Worth 28,436 27,688 12,813 15,293 14,771 15,541 18,919 7.02%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 28,436 27,688 12,813 15,293 14,771 15,541 18,919 7.02%
NOSH 74,833 74,833 40,042 40,246 39,924 39,850 43,999 9.24%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.60% 0.49% -3.97% 0.84% -0.87% -2.45% 0.50% -
ROE 1.33% 1.16% -19.03% 3.53% -3.89% -11.60% 2.03% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 84.42 88.64 153.17 163.49 166.43 184.31 175.04 -11.43%
EPS 0.51 0.43 -6.09 1.34 -1.44 -4.52 0.88 -8.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.32 0.38 0.37 0.39 0.43 -2.03%
Adjusted Per Share Value based on latest NOSH - 40,246
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 84.42 88.64 81.96 87.93 88.79 98.15 102.92 -3.24%
EPS 0.51 0.43 -3.26 0.72 -0.77 -2.41 0.51 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.1712 0.2044 0.1974 0.2077 0.2528 7.02%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.465 0.41 0.44 0.405 0.38 0.60 0.57 -
P/RPS 0.55 0.46 0.29 0.25 0.23 0.33 0.33 8.87%
P/EPS 92.06 95.28 -7.22 30.19 -26.38 -13.26 65.14 5.92%
EY 1.09 1.05 -13.84 3.31 -3.79 -7.54 1.54 -5.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.11 1.38 1.07 1.03 1.54 1.33 -1.42%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 13/02/15 26/02/14 28/02/13 22/02/12 28/02/11 -
Price 0.50 0.425 0.44 0.44 0.36 0.56 0.61 -
P/RPS 0.59 0.48 0.29 0.27 0.22 0.30 0.35 9.08%
P/EPS 98.99 98.77 -7.22 32.79 -25.00 -12.38 69.71 6.01%
EY 1.01 1.01 -13.84 3.05 -4.00 -8.08 1.43 -5.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.15 1.38 1.16 0.97 1.44 1.42 -1.20%

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