[HWATAI] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 106.75%
YoY- -91.57%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 18,082 17,968 20,549 19,674 19,327 17,852 16,662 1.37%
PBT 484 575 236 87 327 289 -1,256 -
Tax -150 -50 31 -65 -66 -39 663 -
NP 334 525 267 22 261 250 -593 -
-
NP to SH 322 525 267 22 261 250 -593 -
-
Tax Rate 30.99% 8.70% -13.14% 74.71% 20.18% 13.49% - -
Total Cost 17,748 17,443 20,282 19,652 19,066 17,602 17,255 0.47%
-
Net Worth 15,293 14,771 15,541 18,919 16,864 14,948 14,503 0.88%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 15,293 14,771 15,541 18,919 16,864 14,948 14,503 0.88%
NOSH 40,246 39,924 39,850 43,999 40,153 40,161 40,131 0.04%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.85% 2.92% 1.30% 0.11% 1.35% 1.40% -3.56% -
ROE 2.11% 3.55% 1.72% 0.12% 1.55% 1.67% -4.09% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 44.93 45.01 51.56 44.71 48.13 44.45 41.52 1.32%
EPS 0.80 1.31 0.67 0.05 0.65 0.62 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.39 0.43 0.42 0.3722 0.3614 0.83%
Adjusted Per Share Value based on latest NOSH - 43,999
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 24.16 24.01 27.46 26.29 25.83 23.86 22.27 1.36%
EPS 0.43 0.70 0.36 0.03 0.35 0.33 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2044 0.1974 0.2077 0.2528 0.2254 0.1998 0.1938 0.89%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.405 0.38 0.60 0.57 0.41 0.39 0.96 -
P/RPS 0.90 0.84 1.16 1.27 0.85 0.88 2.31 -14.52%
P/EPS 50.62 28.90 89.55 1,140.00 63.08 62.65 -64.97 -
EY 1.98 3.46 1.12 0.09 1.59 1.60 -1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.03 1.54 1.33 0.98 1.05 2.66 -14.07%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 28/02/13 22/02/12 28/02/11 08/02/10 26/02/09 29/02/08 -
Price 0.44 0.36 0.56 0.61 0.45 0.34 0.77 -
P/RPS 0.98 0.80 1.09 1.36 0.93 0.76 1.85 -10.03%
P/EPS 55.00 27.38 83.58 1,220.00 69.23 54.62 -52.11 -
EY 1.82 3.65 1.20 0.08 1.44 1.83 -1.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.97 1.44 1.42 1.07 0.91 2.13 -9.62%

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