[HWATAI] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -35.2%
YoY- -551.67%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 67,813 63,174 66,335 61,332 65,799 66,447 73,450 -1.32%
PBT 2,337 716 686 -2,469 746 -476 -1,853 -
Tax -1,275 -338 -362 34 -194 -99 50 -
NP 1,062 378 324 -2,435 552 -575 -1,803 -
-
NP to SH 1,062 378 322 -2,439 540 -575 -1,803 -
-
Tax Rate 54.56% 47.21% 52.77% - 26.01% - - -
Total Cost 66,751 62,796 66,011 63,767 65,247 67,022 75,253 -1.97%
-
Net Worth 29,057 28,436 27,688 12,813 15,293 14,771 15,541 10.98%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 29,057 28,436 27,688 12,813 15,293 14,771 15,541 10.98%
NOSH 74,833 74,833 74,833 40,042 40,246 39,924 39,850 11.06%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.57% 0.60% 0.49% -3.97% 0.84% -0.87% -2.45% -
ROE 3.65% 1.33% 1.16% -19.03% 3.53% -3.89% -11.60% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 90.62 84.42 88.64 153.17 163.49 166.43 184.31 -11.14%
EPS 1.42 0.51 0.43 -6.09 1.34 -1.44 -4.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3883 0.38 0.37 0.32 0.38 0.37 0.39 -0.07%
Adjusted Per Share Value based on latest NOSH - 40,042
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 88.68 82.61 86.75 80.20 86.04 86.89 96.05 -1.32%
EPS 1.39 0.49 0.42 -3.19 0.71 -0.75 -2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.3719 0.3621 0.1676 0.20 0.1932 0.2032 10.98%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.385 0.465 0.41 0.44 0.405 0.38 0.60 -
P/RPS 0.42 0.55 0.46 0.29 0.25 0.23 0.33 4.09%
P/EPS 27.13 92.06 95.28 -7.22 30.19 -26.38 -13.26 -
EY 3.69 1.09 1.05 -13.84 3.31 -3.79 -7.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.22 1.11 1.38 1.07 1.03 1.54 -7.09%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 14/02/18 28/02/17 26/02/16 13/02/15 26/02/14 28/02/13 22/02/12 -
Price 0.41 0.50 0.425 0.44 0.44 0.36 0.56 -
P/RPS 0.45 0.59 0.48 0.29 0.27 0.22 0.30 6.98%
P/EPS 28.89 98.99 98.77 -7.22 32.79 -25.00 -12.38 -
EY 3.46 1.01 1.01 -13.84 3.05 -4.00 -8.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.32 1.15 1.38 1.16 0.97 1.44 -4.97%

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