[HWATAI] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 0.19%
YoY- -806.9%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 62,078 61,296 64,739 61,936 62,316 60,944 67,813 -5.73%
PBT -3,020 -3,788 -3,630 -1,266 -1,414 -720 2,337 -
Tax -400 -400 -629 -838 -694 -612 -1,275 -53.92%
NP -3,420 -4,188 -4,259 -2,105 -2,108 -1,332 1,062 -
-
NP to SH -3,424 -4,188 -4,246 -2,104 -2,108 -1,332 1,062 -
-
Tax Rate - - - - - - 54.56% -
Total Cost 65,498 65,484 68,998 64,041 64,424 62,276 66,751 -1.25%
-
Net Worth 23,048 23,752 24,754 27,411 27,972 28,728 29,057 -14.34%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 23,048 23,752 24,754 27,411 27,972 28,728 29,057 -14.34%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -5.51% -6.83% -6.58% -3.40% -3.38% -2.19% 1.57% -
ROE -14.86% -17.63% -17.15% -7.68% -7.54% -4.64% 3.65% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 82.96 81.91 86.51 82.77 83.27 81.44 90.62 -5.73%
EPS -4.58 -5.60 -5.67 -2.81 -2.82 -1.76 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.308 0.3174 0.3308 0.3663 0.3738 0.3839 0.3883 -14.34%
Adjusted Per Share Value based on latest NOSH - 74,833
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 81.18 80.16 84.66 80.99 81.49 79.70 88.68 -5.73%
EPS -4.48 -5.48 -5.55 -2.75 -2.76 -1.74 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3014 0.3106 0.3237 0.3585 0.3658 0.3757 0.38 -14.35%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.33 0.30 0.30 0.325 0.37 0.37 0.385 -
P/RPS 0.40 0.37 0.35 0.39 0.44 0.45 0.42 -3.20%
P/EPS -7.21 -5.36 -5.29 -11.56 -13.13 -20.79 27.13 -
EY -13.87 -18.65 -18.91 -8.65 -7.61 -4.81 3.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.95 0.91 0.89 0.99 0.96 0.99 5.33%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 24/05/19 22/02/19 29/11/18 21/08/18 22/05/18 14/02/18 -
Price 0.295 0.285 0.33 0.30 0.35 0.385 0.41 -
P/RPS 0.36 0.35 0.38 0.36 0.42 0.47 0.45 -13.85%
P/EPS -6.45 -5.09 -5.82 -10.67 -12.42 -21.63 28.89 -
EY -15.51 -19.64 -17.19 -9.37 -8.05 -4.62 3.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.90 1.00 0.82 0.94 1.00 1.06 -6.40%

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