[HWATAI] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 131.29%
YoY- 113.2%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 64,739 67,813 63,174 66,335 61,332 65,799 66,447 -0.43%
PBT -3,630 2,337 716 686 -2,469 746 -476 40.27%
Tax -629 -1,275 -338 -362 34 -194 -99 36.07%
NP -4,259 1,062 378 324 -2,435 552 -575 39.59%
-
NP to SH -4,246 1,062 378 322 -2,439 540 -575 39.52%
-
Tax Rate - 54.56% 47.21% 52.77% - 26.01% - -
Total Cost 68,998 66,751 62,796 66,011 63,767 65,247 67,022 0.48%
-
Net Worth 24,754 29,057 28,436 27,688 12,813 15,293 14,771 8.98%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 24,754 29,057 28,436 27,688 12,813 15,293 14,771 8.98%
NOSH 74,833 74,833 74,833 74,833 40,042 40,246 39,924 11.03%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -6.58% 1.57% 0.60% 0.49% -3.97% 0.84% -0.87% -
ROE -17.15% 3.65% 1.33% 1.16% -19.03% 3.53% -3.89% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 86.51 90.62 84.42 88.64 153.17 163.49 166.43 -10.32%
EPS -5.67 1.42 0.51 0.43 -6.09 1.34 -1.44 25.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3308 0.3883 0.38 0.37 0.32 0.38 0.37 -1.84%
Adjusted Per Share Value based on latest NOSH - 74,833
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 86.51 90.62 84.42 88.64 81.96 87.93 88.79 -0.43%
EPS -5.67 1.42 0.51 0.43 -3.26 0.72 -0.77 39.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3308 0.3883 0.38 0.37 0.1712 0.2044 0.1974 8.98%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.30 0.385 0.465 0.41 0.44 0.405 0.38 -
P/RPS 0.35 0.42 0.55 0.46 0.29 0.25 0.23 7.24%
P/EPS -5.29 27.13 92.06 95.28 -7.22 30.19 -26.38 -23.48%
EY -18.91 3.69 1.09 1.05 -13.84 3.31 -3.79 30.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.99 1.22 1.11 1.38 1.07 1.03 -2.04%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 14/02/18 28/02/17 26/02/16 13/02/15 26/02/14 28/02/13 -
Price 0.33 0.41 0.50 0.425 0.44 0.44 0.36 -
P/RPS 0.38 0.45 0.59 0.48 0.29 0.27 0.22 9.53%
P/EPS -5.82 28.89 98.99 98.77 -7.22 32.79 -25.00 -21.55%
EY -17.19 3.46 1.01 1.01 -13.84 3.05 -4.00 27.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.06 1.32 1.15 1.38 1.16 0.97 0.50%

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