[HWATAI] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -27.54%
YoY- 16.75%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 69,556 79,608 90,264 93,314 93,253 104,542 100,422 -5.93%
PBT 2,167 -16,296 -11,588 -6,040 -9,224 2,173 3,435 -7.38%
Tax -262 -171 3 1,279 115 -600 -1,263 -23.05%
NP 1,905 -16,467 -11,585 -4,761 -9,109 1,573 2,172 -2.16%
-
NP to SH 1,905 -16,467 -11,585 -4,761 -5,719 1,573 2,172 -2.16%
-
Tax Rate 12.09% - - - - 27.61% 36.77% -
Total Cost 67,651 96,075 101,849 98,075 102,362 102,969 98,250 -6.02%
-
Net Worth 16,133 14,274 32,211 16,377 19,486 28,415 26,757 -8.08%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - 396 - -
Div Payout % - - - - - 25.24% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 16,133 14,274 32,211 16,377 19,486 28,415 26,757 -8.08%
NOSH 40,999 40,153 40,000 13,227 13,333 13,219 13,204 20.77%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.74% -20.69% -12.83% -5.10% -9.77% 1.50% 2.16% -
ROE 11.81% -115.36% -35.96% -29.07% -29.35% 5.54% 8.12% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 169.65 198.26 225.66 705.48 699.40 790.84 760.52 -22.11%
EPS 4.65 -41.01 -28.96 -35.99 -42.89 11.90 16.45 -18.98%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.3935 0.3555 0.8053 1.2382 1.4615 2.1496 2.0264 -23.89%
Adjusted Per Share Value based on latest NOSH - 13,227
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 92.95 106.38 120.62 124.70 124.61 139.70 134.19 -5.93%
EPS 2.55 -22.00 -15.48 -6.36 -7.64 2.10 2.90 -2.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.53 0.00 -
NAPS 0.2156 0.1908 0.4305 0.2189 0.2604 0.3797 0.3576 -8.08%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.08 0.76 1.03 4.54 2.52 3.98 4.10 -
P/RPS 0.64 0.38 0.46 0.64 0.36 0.50 0.54 2.87%
P/EPS 23.24 -1.85 -3.56 -12.61 -5.88 33.45 24.93 -1.16%
EY 4.30 -53.96 -28.12 -7.93 -17.02 2.99 4.01 1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.75 0.00 -
P/NAPS 2.74 2.14 1.28 3.67 1.72 1.85 2.02 5.20%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 31/05/06 30/05/05 27/05/04 29/05/03 30/05/02 30/05/01 -
Price 1.04 0.66 0.91 1.47 2.95 3.54 3.94 -
P/RPS 0.61 0.33 0.40 0.21 0.42 0.45 0.52 2.69%
P/EPS 22.38 -1.61 -3.14 -4.08 -6.88 29.75 23.95 -1.12%
EY 4.47 -62.14 -31.83 -24.49 -14.54 3.36 4.17 1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 2.64 1.86 1.13 1.19 2.02 1.65 1.94 5.26%

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