[HWATAI] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 105.45%
YoY- 136.66%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 69,112 69,546 68,020 69,616 82,515 81,017 78,244 -7.91%
PBT 2,387 3,100 1,052 1,044 -18,984 -4,932 -5,902 -
Tax -262 0 0 0 -171 0 0 -
NP 2,125 3,100 1,052 1,044 -19,155 -4,932 -5,902 -
-
NP to SH 2,125 3,100 1,052 1,044 -19,155 -4,932 -5,902 -
-
Tax Rate 10.98% 0.00% 0.00% 0.00% - - - -
Total Cost 66,987 66,446 66,968 68,572 101,670 85,949 84,146 -14.06%
-
Net Worth 15,707 16,287 14,539 14,274 13,589 29,251 30,002 -34.96%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 15,707 16,287 14,539 14,274 13,589 29,251 30,002 -34.96%
NOSH 40,018 40,017 40,152 40,153 40,040 40,032 40,040 -0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.07% 4.46% 1.55% 1.50% -23.21% -6.09% -7.54% -
ROE 13.53% 19.03% 7.24% 7.31% -140.95% -16.86% -19.67% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 172.70 173.79 169.40 173.37 206.08 202.38 195.41 -7.88%
EPS 5.31 7.75 2.62 2.60 -47.84 -12.32 -14.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3925 0.407 0.3621 0.3555 0.3394 0.7307 0.7493 -34.94%
Adjusted Per Share Value based on latest NOSH - 40,153
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 92.35 92.94 90.90 93.03 110.27 108.26 104.56 -7.92%
EPS 2.84 4.14 1.41 1.40 -25.60 -6.59 -7.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.2176 0.1943 0.1908 0.1816 0.3909 0.4009 -34.96%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.31 0.68 0.70 0.76 0.63 0.76 0.74 -
P/RPS 0.76 0.39 0.41 0.44 0.31 0.38 0.38 58.53%
P/EPS 24.67 8.78 26.72 29.23 -1.32 -6.17 -5.02 -
EY 4.05 11.39 3.74 3.42 -75.94 -16.21 -19.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 1.67 1.93 2.14 1.86 1.04 0.99 124.44%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 22/11/06 23/08/06 31/05/06 28/02/06 30/11/05 08/09/05 -
Price 1.20 0.76 0.68 0.66 0.71 0.63 0.81 -
P/RPS 0.69 0.44 0.40 0.38 0.34 0.31 0.41 41.35%
P/EPS 22.60 9.81 25.95 25.38 -1.48 -5.11 -5.50 -
EY 4.42 10.19 3.85 3.94 -67.38 -19.56 -18.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 1.87 1.88 1.86 2.09 0.86 1.08 99.85%

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