[HWATAI] QoQ 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- 183.2%
YoY- 435.55%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 19,327 17,930 17,851 17,018 17,852 25,527 19,473 -0.49%
PBT 327 606 532 756 289 310 70 178.66%
Tax -66 -55 0 -48 -39 -3 0 -
NP 261 551 532 708 250 307 70 139.87%
-
NP to SH 261 551 532 708 250 307 70 139.87%
-
Tax Rate 20.18% 9.08% 0.00% 6.35% 13.49% 0.97% 0.00% -
Total Cost 19,066 17,379 17,319 16,310 17,602 25,220 19,403 -1.15%
-
Net Worth 16,864 16,769 16,127 15,595 14,948 14,588 14,753 9.29%
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 16,864 16,769 16,127 15,595 14,948 14,588 14,753 9.29%
NOSH 40,153 39,927 39,999 40,000 40,161 39,870 41,176 -1.65%
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 1.35% 3.07% 2.98% 4.16% 1.40% 1.20% 0.36% -
ROE 1.55% 3.29% 3.30% 4.54% 1.67% 2.10% 0.47% -
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 48.13 44.91 44.63 42.55 44.45 64.03 47.29 1.17%
EPS 0.65 1.38 1.33 1.77 0.62 0.77 0.17 143.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.4032 0.3899 0.3722 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 25.83 23.96 23.85 22.74 23.86 34.11 26.02 -0.48%
EPS 0.35 0.74 0.71 0.95 0.33 0.41 0.09 146.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2254 0.2241 0.2155 0.2084 0.1998 0.1949 0.1972 9.29%
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 0.85 1.27 1.17 0.71 0.88 0.62 0.87 -1.53%
P/EPS 63.08 41.30 39.10 16.95 62.65 51.95 241.18 -59.00%
EY 1.59 2.42 2.56 5.90 1.60 1.93 0.41 146.22%
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 0.93 1.16 1.37 1.32 0.76 0.59 0.91 1.45%
P/EPS 69.23 37.68 45.86 31.64 54.62 49.35 252.94 -57.74%
EY 1.44 2.65 2.18 3.16 1.83 2.03 0.40 134.34%
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 0.91 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