[HWATAI] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 415.53%
YoY- 180.95%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 74,950 65,353 64,739 67,813 63,174 66,335 61,332 3.39%
PBT 1,109 -2,472 -3,630 2,337 716 686 -2,469 -
Tax -15 254 -629 -1,275 -338 -362 34 -
NP 1,094 -2,218 -4,259 1,062 378 324 -2,435 -
-
NP to SH 1,095 -2,221 -4,246 1,062 378 322 -2,439 -
-
Tax Rate 1.35% - - 54.56% 47.21% 52.77% - -
Total Cost 73,856 67,571 68,998 66,751 62,796 66,011 63,767 2.47%
-
Net Worth 23,587 22,487 24,754 29,057 28,436 27,688 12,813 10.69%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 23,587 22,487 24,754 29,057 28,436 27,688 12,813 10.69%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 40,042 10.97%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.46% -3.39% -6.58% 1.57% 0.60% 0.49% -3.97% -
ROE 4.64% -9.88% -17.15% 3.65% 1.33% 1.16% -19.03% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 100.16 87.33 86.51 90.62 84.42 88.64 153.17 -6.82%
EPS 1.46 -2.97 -5.67 1.42 0.51 0.43 -6.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3152 0.3005 0.3308 0.3883 0.38 0.37 0.32 -0.25%
Adjusted Per Share Value based on latest NOSH - 74,833
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 98.01 85.46 84.66 88.68 82.61 86.75 80.20 3.39%
EPS 1.43 -2.90 -5.55 1.39 0.49 0.42 -3.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3085 0.2941 0.3237 0.38 0.3719 0.3621 0.1676 10.69%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.41 0.265 0.30 0.385 0.465 0.41 0.44 -
P/RPS 0.41 0.30 0.35 0.42 0.55 0.46 0.29 5.93%
P/EPS 28.02 -8.93 -5.29 27.13 92.06 95.28 -7.22 -
EY 3.57 -11.20 -18.91 3.69 1.09 1.05 -13.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.88 0.91 0.99 1.22 1.11 1.38 -0.98%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 28/02/20 22/02/19 14/02/18 28/02/17 26/02/16 13/02/15 -
Price 0.55 0.27 0.33 0.41 0.50 0.425 0.44 -
P/RPS 0.55 0.31 0.38 0.45 0.59 0.48 0.29 11.24%
P/EPS 37.59 -9.10 -5.82 28.89 98.99 98.77 -7.22 -
EY 2.66 -10.99 -17.19 3.46 1.01 1.01 -13.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 0.90 1.00 1.06 1.32 1.15 1.38 3.93%

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