[HWATAI] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -44.71%
YoY- -67.94%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 67,813 65,421 62,764 61,423 63,174 64,917 66,019 1.79%
PBT 2,337 1,287 640 611 716 1,271 1,145 60.69%
Tax -1,275 -1,081 -464 -401 -338 -230 -536 77.91%
NP 1,062 206 176 210 378 1,041 609 44.73%
-
NP to SH 1,062 206 176 209 378 1,036 604 45.52%
-
Tax Rate 54.56% 83.99% 72.50% 65.63% 47.21% 18.10% 46.81% -
Total Cost 66,751 65,215 62,588 61,213 62,796 63,876 65,410 1.35%
-
Net Worth 29,057 27,890 27,658 28,002 28,436 27,688 27,688 3.26%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 29,057 27,890 27,658 28,002 28,436 27,688 27,688 3.26%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.57% 0.31% 0.28% 0.34% 0.60% 1.60% 0.92% -
ROE 3.65% 0.74% 0.64% 0.75% 1.33% 3.74% 2.18% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 90.62 87.42 83.87 82.08 84.42 86.75 88.22 1.80%
EPS 1.42 0.28 0.24 0.28 0.51 1.38 0.81 45.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3883 0.3727 0.3696 0.3742 0.38 0.37 0.37 3.26%
Adjusted Per Share Value based on latest NOSH - 74,833
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 90.62 87.42 83.87 82.08 84.42 86.75 88.22 1.80%
EPS 1.42 0.28 0.24 0.28 0.51 1.38 0.81 45.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3883 0.3727 0.3696 0.3742 0.38 0.37 0.37 3.26%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.385 0.42 0.51 0.555 0.465 0.525 0.55 -
P/RPS 0.42 0.48 0.61 0.68 0.55 0.61 0.62 -22.81%
P/EPS 27.13 152.57 216.85 198.72 92.06 37.92 68.14 -45.78%
EY 3.69 0.66 0.46 0.50 1.09 2.64 1.47 84.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.13 1.38 1.48 1.22 1.42 1.49 -23.79%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 14/02/18 28/11/17 22/08/17 30/05/17 28/02/17 29/11/16 24/08/16 -
Price 0.41 0.395 0.47 0.50 0.50 0.46 0.52 -
P/RPS 0.45 0.45 0.56 0.61 0.59 0.53 0.59 -16.48%
P/EPS 28.89 143.49 199.84 179.03 98.99 33.23 64.43 -41.33%
EY 3.46 0.70 0.50 0.56 1.01 3.01 1.55 70.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.06 1.27 1.34 1.32 1.24 1.41 -17.27%

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