[HWATAI] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 220.91%
YoY- 190.08%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 69,746 76,665 74,580 79,870 70,596 69,556 79,608 -2.17%
PBT -2,128 290 1,815 1,425 -2,145 2,167 -16,296 -28.75%
Tax 50 -300 -158 -90 663 -262 -171 -
NP -2,078 -10 1,657 1,335 -1,482 1,905 -16,467 -29.15%
-
NP to SH -2,078 -10 1,657 1,335 -1,482 1,905 -16,467 -29.15%
-
Tax Rate - 103.45% 8.71% 6.32% - 12.09% - -
Total Cost 71,824 76,675 72,923 78,535 72,078 67,651 96,075 -4.72%
-
Net Worth 15,242 17,629 17,255 15,595 14,192 16,133 14,274 1.09%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 15,242 17,629 17,255 15,595 14,192 16,133 14,274 1.09%
NOSH 40,112 40,999 40,128 40,000 39,811 40,999 40,153 -0.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -2.98% -0.01% 2.22% 1.67% -2.10% 2.74% -20.69% -
ROE -13.63% -0.06% 9.60% 8.56% -10.44% 11.81% -115.36% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 173.88 186.99 185.85 199.68 177.33 169.65 198.26 -2.16%
EPS -5.18 -0.02 4.13 3.34 -3.72 4.65 -41.01 -29.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.43 0.43 0.3899 0.3565 0.3935 0.3555 1.11%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 93.20 102.45 99.66 106.73 94.34 92.95 106.38 -2.17%
EPS -2.78 -0.01 2.21 1.78 -1.98 2.55 -22.00 -29.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2037 0.2356 0.2306 0.2084 0.1897 0.2156 0.1908 1.09%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.51 0.62 0.47 0.30 0.64 1.08 0.76 -
P/RPS 0.29 0.33 0.25 0.15 0.36 0.64 0.38 -4.40%
P/EPS -9.84 -2,542.00 11.38 8.99 -17.19 23.24 -1.85 32.08%
EY -10.16 -0.04 8.79 11.13 -5.82 4.30 -53.96 -24.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.44 1.09 0.77 1.80 2.74 2.14 -7.49%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 23/05/11 27/05/10 27/05/09 28/05/08 29/05/07 31/05/06 -
Price 0.51 0.58 0.44 0.56 0.51 1.04 0.66 -
P/RPS 0.29 0.31 0.24 0.28 0.29 0.61 0.33 -2.12%
P/EPS -9.84 -2,378.00 10.66 16.78 -13.70 22.38 -1.61 35.17%
EY -10.16 -0.04 9.38 5.96 -7.30 4.47 -62.14 -26.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.35 1.02 1.44 1.43 2.64 1.86 -5.31%

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