[HWATAI] QoQ Cumulative Quarter 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- 70.19%
YoY- 435.55%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 72,126 52,799 34,869 17,018 80,246 62,394 36,867 56.23%
PBT 2,221 1,894 1,288 756 458 169 -141 -
Tax -169 -103 -48 -48 -42 -3 0 -
NP 2,052 1,791 1,240 708 416 166 -141 -
-
NP to SH 2,052 1,791 1,240 708 416 166 -141 -
-
Tax Rate 7.61% 5.44% 3.73% 6.35% 9.17% 1.78% - -
Total Cost 70,074 51,008 33,629 16,310 79,830 62,228 37,008 52.87%
-
Net Worth 16,832 16,828 16,128 15,595 14,764 14,814 14,434 10.75%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 16,832 16,828 16,128 15,595 14,764 14,814 14,434 10.75%
NOSH 40,078 40,067 40,000 40,000 39,903 40,487 40,285 -0.34%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.85% 3.39% 3.56% 4.16% 0.52% 0.27% -0.38% -
ROE 12.19% 10.64% 7.69% 4.54% 2.82% 1.12% -0.98% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 179.96 131.78 87.17 42.55 201.10 154.11 91.51 56.77%
EPS 5.12 4.47 3.10 1.77 1.04 0.41 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.4032 0.3899 0.37 0.3659 0.3583 11.14%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 94.32 69.04 45.60 22.25 104.94 81.59 48.21 56.23%
EPS 2.68 2.34 1.62 0.93 0.54 0.22 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2201 0.2201 0.2109 0.2039 0.1931 0.1937 0.1888 10.73%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.41 0.57 0.52 0.30 0.39 0.40 0.41 -
P/RPS 0.23 0.43 0.60 0.71 0.19 0.26 0.45 -35.99%
P/EPS 8.01 12.75 16.77 16.95 37.41 97.56 -117.14 -
EY 12.49 7.84 5.96 5.90 2.67 1.03 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.36 1.29 0.77 1.05 1.09 1.14 -9.56%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 08/02/10 20/11/09 17/08/09 27/05/09 26/02/09 14/11/08 27/08/08 -
Price 0.45 0.52 0.61 0.56 0.34 0.38 0.43 -
P/RPS 0.25 0.39 0.70 1.32 0.17 0.25 0.47 -34.27%
P/EPS 8.79 11.63 19.68 31.64 32.61 92.68 -122.86 -
EY 11.38 8.60 5.08 3.16 3.07 1.08 -0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.24 1.51 1.44 0.92 1.04 1.20 -7.33%

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