[HWATAI] YoY TTM Result on 31-Mar-2018 [#1]

Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -23.45%
YoY- 289.0%
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 77,483 67,688 64,827 67,629 61,423 66,539 61,825 3.83%
PBT 1,504 -1,382 -4,397 2,090 611 1,106 -2,210 -
Tax -15 354 -576 -1,278 -401 -449 34 -
NP 1,489 -1,028 -4,973 812 210 657 -2,176 -
-
NP to SH 1,490 -1,031 -4,960 813 209 652 -2,177 -
-
Tax Rate 1.00% - - 61.15% 65.63% 40.60% - -
Total Cost 75,994 68,716 69,800 66,817 61,213 65,882 64,001 2.90%
-
Net Worth 24,126 22,622 23,752 28,728 28,002 27,620 13,040 10.78%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 24,126 22,622 23,752 28,728 28,002 27,620 13,040 10.78%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 39,516 11.21%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.92% -1.52% -7.67% 1.20% 0.34% 0.99% -3.52% -
ROE 6.18% -4.56% -20.88% 2.83% 0.75% 2.36% -16.69% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 103.54 90.45 86.63 90.37 82.08 88.92 156.46 -6.64%
EPS 1.99 -1.38 -6.63 1.09 0.28 0.87 -5.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3224 0.3023 0.3174 0.3839 0.3742 0.3691 0.33 -0.38%
Adjusted Per Share Value based on latest NOSH - 74,833
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 103.54 90.45 86.63 90.37 82.08 88.92 82.62 3.82%
EPS 1.99 -1.38 -6.63 1.09 0.28 0.87 -2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3224 0.3023 0.3174 0.3839 0.3742 0.3691 0.1743 10.78%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.445 0.23 0.30 0.37 0.555 0.43 0.405 -
P/RPS 0.43 0.25 0.35 0.41 0.68 0.48 0.26 8.73%
P/EPS 22.35 -16.69 -4.53 34.06 198.72 49.35 -7.35 -
EY 4.47 -5.99 -22.09 2.94 0.50 2.03 -13.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.76 0.95 0.96 1.48 1.16 1.23 1.93%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 19/05/21 02/06/20 24/05/19 22/05/18 30/05/17 31/05/16 29/05/15 -
Price 0.51 0.30 0.285 0.385 0.50 0.50 0.41 -
P/RPS 0.49 0.33 0.33 0.43 0.61 0.56 0.26 11.12%
P/EPS 25.61 -21.77 -4.30 35.44 179.03 57.39 -7.44 -
EY 3.90 -4.59 -23.26 2.82 0.56 1.74 -13.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.99 0.90 1.00 1.34 1.35 1.24 4.11%

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