[HWATAI] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -47.31%
YoY- -79.73%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 47,717 48,479 52,901 57,342 52,799 62,394 54,388 -2.15%
PBT 262 -1,051 -2,089 635 1,894 169 -637 -
Tax -182 -49 19 -272 -103 -3 0 -
NP 80 -1,100 -2,070 363 1,791 166 -637 -
-
NP to SH 80 -1,100 -2,070 363 1,791 166 -637 -
-
Tax Rate 69.47% - - 42.83% 5.44% 1.78% - -
Total Cost 47,637 49,579 54,971 56,979 51,008 62,228 55,025 -2.37%
-
Net Worth 14,799 14,400 15,214 17,152 16,828 14,814 15,087 -0.32%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 14,799 14,400 15,214 17,152 16,828 14,814 15,087 -0.32%
NOSH 39,999 40,000 40,038 39,890 40,067 40,487 40,062 -0.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.17% -2.27% -3.91% 0.63% 3.39% 0.27% -1.17% -
ROE 0.54% -7.64% -13.61% 2.12% 10.64% 1.12% -4.22% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 119.29 121.20 132.12 143.75 131.78 154.11 135.76 -2.13%
EPS 0.20 -2.75 -5.17 0.91 4.47 0.41 -1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.38 0.43 0.42 0.3659 0.3766 -0.29%
Adjusted Per Share Value based on latest NOSH - 40,246
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 62.40 63.40 69.18 74.99 69.04 81.59 71.12 -2.15%
EPS 0.10 -1.44 -2.71 0.47 2.34 0.22 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1935 0.1883 0.199 0.2243 0.2201 0.1937 0.1973 -0.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.45 0.46 0.47 0.54 0.57 0.40 1.02 -
P/RPS 0.38 0.38 0.36 0.38 0.43 0.26 0.75 -10.70%
P/EPS 225.00 -16.73 -9.09 59.34 12.75 97.56 -64.15 -
EY 0.44 -5.98 -11.00 1.69 7.84 1.03 -1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.28 1.24 1.26 1.36 1.09 2.71 -12.44%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 24/11/11 26/11/10 20/11/09 14/11/08 15/11/07 -
Price 0.44 0.41 0.60 0.58 0.52 0.38 0.91 -
P/RPS 0.37 0.34 0.45 0.40 0.39 0.25 0.67 -9.41%
P/EPS 220.00 -14.91 -11.61 63.74 11.63 92.68 -57.23 -
EY 0.45 -6.71 -8.62 1.57 8.60 1.08 -1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.14 1.58 1.35 1.24 1.04 2.42 -11.14%

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