[HWATAI] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 120.13%
YoY- -44.44%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 35,418 32,969 37,034 39,045 34,869 36,867 35,081 0.15%
PBT 182 -665 -518 922 1,288 -141 -123 -
Tax -33 0 0 -233 -48 0 0 -
NP 149 -665 -518 689 1,240 -141 -123 -
-
NP to SH 149 -665 -518 689 1,240 -141 -123 -
-
Tax Rate 18.13% - - 25.27% 3.73% - - -
Total Cost 35,269 33,634 37,552 38,356 33,629 37,008 35,204 0.03%
-
Net Worth 14,899 14,822 16,865 17,625 16,128 14,434 15,450 -0.60%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 14,899 14,822 16,865 17,625 16,128 14,434 15,450 -0.60%
NOSH 40,270 40,060 40,155 40,058 40,000 40,285 39,677 0.24%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.42% -2.02% -1.40% 1.76% 3.56% -0.38% -0.35% -
ROE 1.00% -4.49% -3.07% 3.91% 7.69% -0.98% -0.80% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 87.95 82.30 92.23 97.47 87.17 91.51 88.42 -0.08%
EPS 0.37 -1.66 -1.29 1.72 3.10 -0.35 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.42 0.44 0.4032 0.3583 0.3894 -0.84%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 46.32 43.11 48.43 51.06 45.60 48.21 45.88 0.15%
EPS 0.19 -0.87 -0.68 0.90 1.62 -0.18 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1948 0.1938 0.2205 0.2305 0.2109 0.1888 0.202 -0.60%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.43 0.52 0.56 0.46 0.52 0.41 1.22 -
P/RPS 0.49 0.63 0.61 0.47 0.60 0.45 1.38 -15.83%
P/EPS 116.22 -31.33 -43.41 26.74 16.77 -117.14 -393.55 -
EY 0.86 -3.19 -2.30 3.74 5.96 -0.85 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.41 1.33 1.05 1.29 1.14 3.13 -15.23%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 23/08/11 23/08/10 17/08/09 27/08/08 28/08/07 -
Price 0.40 0.51 0.49 0.60 0.61 0.43 1.02 -
P/RPS 0.45 0.62 0.53 0.62 0.70 0.47 1.15 -14.46%
P/EPS 108.11 -30.72 -37.98 34.88 19.68 -122.86 -329.03 -
EY 0.93 -3.25 -2.63 2.87 5.08 -0.81 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.38 1.17 1.36 1.51 1.20 2.62 -13.71%

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