[HWATAI] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 34.09%
YoY- 81.76%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 66,539 61,825 65,658 67,214 69,746 76,665 74,580 -1.88%
PBT 1,106 -2,210 417 -297 -2,128 290 1,815 -7.91%
Tax -449 34 -211 -82 50 -300 -158 18.99%
NP 657 -2,176 206 -379 -2,078 -10 1,657 -14.27%
-
NP to SH 652 -2,177 194 -379 -2,078 -10 1,657 -14.38%
-
Tax Rate 40.60% - 50.60% - - 103.45% 8.71% -
Total Cost 65,882 64,001 65,452 67,593 71,824 76,675 72,923 -1.67%
-
Net Worth 27,620 13,040 14,371 14,490 15,242 17,629 17,255 8.14%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 27,620 13,040 14,371 14,490 15,242 17,629 17,255 8.14%
NOSH 74,833 39,516 39,921 40,249 40,112 40,999 40,128 10.93%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.99% -3.52% 0.31% -0.56% -2.98% -0.01% 2.22% -
ROE 2.36% -16.69% 1.35% -2.62% -13.63% -0.06% 9.60% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 88.92 156.46 164.47 166.99 173.88 186.99 185.85 -11.55%
EPS 0.87 -5.51 0.49 -0.94 -5.18 -0.02 4.13 -22.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3691 0.33 0.36 0.36 0.38 0.43 0.43 -2.51%
Adjusted Per Share Value based on latest NOSH - 40,249
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 87.01 80.85 85.86 87.90 91.21 100.25 97.53 -1.88%
EPS 0.85 -2.85 0.25 -0.50 -2.72 -0.01 2.17 -14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3612 0.1705 0.1879 0.1895 0.1993 0.2305 0.2256 8.15%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.43 0.405 0.55 0.375 0.51 0.62 0.47 -
P/RPS 0.48 0.26 0.33 0.22 0.29 0.33 0.25 11.47%
P/EPS 49.35 -7.35 113.18 -39.83 -9.84 -2,542.00 11.38 27.67%
EY 2.03 -13.60 0.88 -2.51 -10.16 -0.04 8.79 -21.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.23 1.53 1.04 1.34 1.44 1.09 1.04%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 30/05/14 30/05/13 18/05/12 23/05/11 27/05/10 -
Price 0.50 0.41 0.50 0.515 0.51 0.58 0.44 -
P/RPS 0.56 0.26 0.30 0.31 0.29 0.31 0.24 15.15%
P/EPS 57.39 -7.44 102.89 -54.69 -9.84 -2,378.00 10.66 32.35%
EY 1.74 -13.44 0.97 -1.83 -10.16 -0.04 9.38 -24.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.24 1.39 1.43 1.34 1.35 1.02 4.77%

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