[HWATAI] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -10.28%
YoY- 46.86%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 62,760 58,378 63,622 64,638 70,534 76,456 70,398 -1.89%
PBT -805 -2,877 349 -1,401 -2,785 846 2,525 -
Tax -153 45 -242 -65 25 -362 -137 1.85%
NP -958 -2,832 106 -1,466 -2,760 484 2,388 -
-
NP to SH -954 -2,834 106 -1,466 -2,760 484 2,388 -
-
Tax Rate - - 69.34% - - 42.79% 5.43% -
Total Cost 63,718 61,210 63,516 66,105 73,294 75,972 68,010 -1.08%
-
Net Worth 26,939 12,812 14,799 14,399 15,214 17,152 16,828 8.15%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 26,939 12,812 14,799 14,399 15,214 17,152 16,828 8.15%
NOSH 74,833 40,037 39,999 39,999 40,038 39,890 40,067 10.96%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -1.53% -4.85% 0.17% -2.27% -3.91% 0.63% 3.39% -
ROE -3.54% -22.13% 0.72% -10.19% -18.14% 2.82% 14.19% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 83.87 145.81 159.06 161.60 176.17 191.67 175.70 -11.59%
EPS -1.28 -7.08 0.27 -3.67 -6.89 1.21 5.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.32 0.37 0.36 0.38 0.43 0.42 -2.53%
Adjusted Per Share Value based on latest NOSH - 39,908
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 83.87 78.01 85.02 86.38 94.26 102.17 94.07 -1.89%
EPS -1.28 -3.79 0.14 -1.96 -3.69 0.65 3.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.1712 0.1978 0.1924 0.2033 0.2292 0.2249 8.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.36 0.525 0.45 0.46 0.47 0.54 0.57 -
P/RPS 0.43 0.36 0.28 0.28 0.27 0.28 0.32 5.04%
P/EPS -28.22 -7.42 168.75 -12.55 -6.82 44.51 9.56 -
EY -3.54 -13.49 0.59 -7.97 -14.67 2.25 10.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.64 1.22 1.28 1.24 1.26 1.36 -4.99%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 28/11/13 28/11/12 24/11/11 26/11/10 20/11/09 -
Price 0.425 0.465 0.44 0.41 0.60 0.58 0.52 -
P/RPS 0.51 0.32 0.28 0.25 0.34 0.30 0.30 9.24%
P/EPS -33.31 -6.57 165.00 -11.18 -8.70 47.80 8.72 -
EY -3.00 -15.23 0.61 -8.94 -11.49 2.09 11.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.45 1.19 1.14 1.58 1.35 1.24 -0.82%

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