[HWATAI] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 19000.0%
YoY- 17.39%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 65,353 64,739 67,813 63,174 66,335 61,332 65,799 -0.11%
PBT -2,472 -3,630 2,337 716 686 -2,469 746 -
Tax 254 -629 -1,275 -338 -362 34 -332 -
NP -2,218 -4,259 1,062 378 324 -2,435 414 -
-
NP to SH -2,221 -4,246 1,062 378 322 -2,439 402 -
-
Tax Rate - - 54.56% 47.21% 52.77% - 44.50% -
Total Cost 67,571 68,998 66,751 62,796 66,011 63,767 65,385 0.54%
-
Net Worth 22,487 24,754 29,057 28,436 27,688 12,815 15,275 6.65%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 22,487 24,754 29,057 28,436 27,688 12,815 15,275 6.65%
NOSH 74,833 74,833 74,833 74,833 74,833 40,042 40,198 10.90%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -3.39% -6.58% 1.57% 0.60% 0.49% -3.97% 0.63% -
ROE -9.88% -17.15% 3.65% 1.33% 1.16% -19.03% 2.63% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 87.33 86.51 90.62 84.42 88.64 153.14 163.69 -9.93%
EPS -2.97 -5.67 1.42 0.51 0.43 -6.09 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3005 0.3308 0.3883 0.38 0.37 0.32 0.38 -3.83%
Adjusted Per Share Value based on latest NOSH - 74,833
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 85.46 84.66 88.68 82.61 86.75 80.20 86.04 -0.11%
EPS -2.90 -5.55 1.39 0.49 0.42 -3.19 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2941 0.3237 0.38 0.3719 0.3621 0.1676 0.1998 6.65%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.265 0.30 0.385 0.465 0.41 0.44 0.405 -
P/RPS 0.30 0.35 0.42 0.55 0.46 0.29 0.25 3.08%
P/EPS -8.93 -5.29 27.13 92.06 95.28 -7.22 40.50 -
EY -11.20 -18.91 3.69 1.09 1.05 -13.85 2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.91 0.99 1.22 1.11 1.33 1.07 -3.20%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 22/02/19 14/02/18 28/02/17 26/02/16 13/02/15 26/02/14 -
Price 0.27 0.33 0.41 0.50 0.425 0.44 0.44 -
P/RPS 0.31 0.38 0.45 0.59 0.48 0.29 0.27 2.32%
P/EPS -9.10 -5.82 28.89 98.99 98.77 -7.22 44.00 -
EY -10.99 -17.19 3.46 1.01 1.01 -13.85 2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.00 1.06 1.32 1.15 1.33 1.16 -4.13%

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