[HWATAI] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -18.57%
YoY- 142.16%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 17,930 17,851 17,018 17,852 25,527 19,473 17,394 2.04%
PBT 606 532 756 289 310 70 -211 -
Tax -55 0 -48 -39 -3 0 0 -
NP 551 532 708 250 307 70 -211 -
-
NP to SH 551 532 708 250 307 70 -211 -
-
Tax Rate 9.08% 0.00% 6.35% 13.49% 0.97% 0.00% - -
Total Cost 17,379 17,319 16,310 17,602 25,220 19,403 17,605 -0.85%
-
Net Worth 16,769 16,127 15,595 14,948 14,588 14,753 14,192 11.75%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 16,769 16,127 15,595 14,948 14,588 14,753 14,192 11.75%
NOSH 39,927 39,999 40,000 40,161 39,870 41,176 39,811 0.19%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.07% 2.98% 4.16% 1.40% 1.20% 0.36% -1.21% -
ROE 3.29% 3.30% 4.54% 1.67% 2.10% 0.47% -1.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 44.91 44.63 42.55 44.45 64.03 47.29 43.69 1.85%
EPS 1.38 1.33 1.77 0.62 0.77 0.17 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.4032 0.3899 0.3722 0.3659 0.3583 0.3565 11.53%
Adjusted Per Share Value based on latest NOSH - 40,161
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.45 23.34 22.25 23.34 33.38 25.46 22.75 2.03%
EPS 0.72 0.70 0.93 0.33 0.40 0.09 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2193 0.2109 0.2039 0.1955 0.1908 0.1929 0.1856 11.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.57 0.52 0.30 0.39 0.40 0.41 0.64 -
P/RPS 1.27 1.17 0.71 0.88 0.62 0.87 1.46 -8.86%
P/EPS 41.30 39.10 16.95 62.65 51.95 241.18 -120.75 -
EY 2.42 2.56 5.90 1.60 1.93 0.41 -0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.29 0.77 1.05 1.09 1.14 1.80 -17.03%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 17/08/09 27/05/09 26/02/09 14/11/08 27/08/08 28/05/08 -
Price 0.52 0.61 0.56 0.34 0.38 0.43 0.51 -
P/RPS 1.16 1.37 1.32 0.76 0.59 0.91 1.17 -0.57%
P/EPS 37.68 45.86 31.64 54.62 49.35 252.94 -96.23 -
EY 2.65 2.18 3.16 1.83 2.03 0.40 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.51 1.44 0.91 1.04 1.20 1.43 -9.05%

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