[HWATAI] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -19.25%
YoY- 24.12%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 77,016 76,669 76,302 74,580 72,126 70,651 78,248 -1.04%
PBT 722 962 1,855 1,815 2,221 2,183 1,887 -47.20%
Tax -337 -338 -354 -158 -169 -142 -90 140.55%
NP 385 624 1,501 1,657 2,052 2,041 1,797 -64.09%
-
NP to SH 385 624 1,501 1,657 2,052 2,041 1,797 -64.09%
-
Tax Rate 46.68% 35.14% 19.08% 8.71% 7.61% 6.50% 4.77% -
Total Cost 76,631 76,045 74,801 72,923 70,074 68,610 76,451 0.15%
-
Net Worth 18,919 17,306 17,599 17,255 16,864 16,769 16,127 11.19%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 18,919 17,306 17,599 17,255 16,864 16,769 16,127 11.19%
NOSH 43,999 40,246 40,000 40,128 40,153 39,927 39,999 6.54%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.50% 0.81% 1.97% 2.22% 2.85% 2.89% 2.30% -
ROE 2.03% 3.61% 8.53% 9.60% 12.17% 12.17% 11.14% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 175.04 190.50 190.76 185.85 179.62 176.95 195.62 -7.12%
EPS 0.88 1.55 3.75 4.13 5.11 5.11 4.49 -66.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.44 0.43 0.42 0.42 0.4032 4.37%
Adjusted Per Share Value based on latest NOSH - 40,128
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 102.92 102.45 101.96 99.66 96.38 94.41 104.56 -1.04%
EPS 0.51 0.83 2.01 2.21 2.74 2.73 2.40 -64.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2528 0.2313 0.2352 0.2306 0.2254 0.2241 0.2155 11.19%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.57 0.54 0.46 0.47 0.41 0.57 0.52 -
P/RPS 0.33 0.28 0.24 0.25 0.23 0.32 0.27 14.27%
P/EPS 65.14 34.83 12.26 11.38 8.02 11.15 11.57 215.48%
EY 1.54 2.87 8.16 8.79 12.46 8.97 8.64 -68.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.26 1.05 1.09 0.98 1.36 1.29 2.05%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 23/08/10 27/05/10 08/02/10 20/11/09 17/08/09 -
Price 0.61 0.58 0.60 0.44 0.45 0.52 0.61 -
P/RPS 0.35 0.30 0.31 0.24 0.25 0.29 0.31 8.40%
P/EPS 69.71 37.41 15.99 10.66 8.81 10.17 13.58 196.68%
EY 1.43 2.67 6.25 9.38 11.36 9.83 7.36 -66.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.35 1.36 1.02 1.07 1.24 1.51 -4.00%

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