[HWATAI] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -7.36%
YoY- 144.58%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 61,423 63,174 64,917 66,019 66,539 66,335 64,618 -3.32%
PBT 611 716 1,271 1,145 1,106 686 -915 -
Tax -401 -338 -230 -536 -449 -362 -115 129.77%
NP 210 378 1,041 609 657 324 -1,030 -
-
NP to SH 209 378 1,036 604 652 322 -1,029 -
-
Tax Rate 65.63% 47.21% 18.10% 46.81% 40.60% 52.77% - -
Total Cost 61,213 62,796 63,876 65,410 65,882 66,011 65,648 -4.55%
-
Net Worth 28,002 28,436 27,688 27,688 27,620 27,688 26,939 2.61%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 28,002 28,436 27,688 27,688 27,620 27,688 26,939 2.61%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.34% 0.60% 1.60% 0.92% 0.99% 0.49% -1.59% -
ROE 0.75% 1.33% 3.74% 2.18% 2.36% 1.16% -3.82% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 82.08 84.42 86.75 88.22 88.92 88.64 86.35 -3.32%
EPS 0.28 0.51 1.38 0.81 0.87 0.43 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3742 0.38 0.37 0.37 0.3691 0.37 0.36 2.61%
Adjusted Per Share Value based on latest NOSH - 74,833
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 80.32 82.61 84.89 86.33 87.01 86.75 84.50 -3.32%
EPS 0.27 0.49 1.35 0.79 0.85 0.42 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3662 0.3719 0.3621 0.3621 0.3612 0.3621 0.3523 2.61%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.555 0.465 0.525 0.55 0.43 0.41 0.36 -
P/RPS 0.68 0.55 0.61 0.62 0.48 0.46 0.42 37.84%
P/EPS 198.72 92.06 37.92 68.14 49.35 95.28 -26.18 -
EY 0.50 1.09 2.64 1.47 2.03 1.05 -3.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.22 1.42 1.49 1.16 1.11 1.00 29.83%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 29/11/16 24/08/16 31/05/16 26/02/16 27/11/15 -
Price 0.50 0.50 0.46 0.52 0.50 0.425 0.425 -
P/RPS 0.61 0.59 0.53 0.59 0.56 0.48 0.49 15.70%
P/EPS 179.03 98.99 33.23 64.43 57.39 98.77 -30.91 -
EY 0.56 1.01 3.01 1.55 1.74 1.01 -3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.32 1.24 1.41 1.35 1.15 1.18 8.83%

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