[HWATAI] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 220.69%
YoY- 96.63%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 19,265 17,548 18,082 17,968 20,549 19,674 19,327 -0.05%
PBT 1,290 -311 484 575 236 87 327 25.68%
Tax -247 0 -150 -50 31 -65 -66 24.58%
NP 1,043 -311 334 525 267 22 261 25.95%
-
NP to SH 1,038 -313 322 525 267 22 261 25.85%
-
Tax Rate 19.15% - 30.99% 8.70% -13.14% 74.71% 20.18% -
Total Cost 18,222 17,859 17,748 17,443 20,282 19,652 19,066 -0.75%
-
Net Worth 27,688 12,841 15,293 14,771 15,541 18,919 16,864 8.61%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 27,688 12,841 15,293 14,771 15,541 18,919 16,864 8.61%
NOSH 74,833 40,042 40,246 39,924 39,850 43,999 40,153 10.92%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.41% -1.77% 1.85% 2.92% 1.30% 0.11% 1.35% -
ROE 3.75% -2.44% 2.11% 3.55% 1.72% 0.12% 1.55% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.74 43.73 44.93 45.01 51.56 44.71 48.13 -9.90%
EPS 1.39 -0.78 0.80 1.31 0.67 0.05 0.65 13.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.32 0.38 0.37 0.39 0.43 0.42 -2.08%
Adjusted Per Share Value based on latest NOSH - 39,924
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.19 22.95 23.65 23.50 26.87 25.73 25.27 -0.05%
EPS 1.36 -0.41 0.42 0.69 0.35 0.03 0.34 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3621 0.1679 0.20 0.1932 0.2032 0.2474 0.2205 8.61%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.41 0.44 0.405 0.38 0.60 0.57 0.41 -
P/RPS 1.59 1.01 0.90 0.84 1.16 1.27 0.85 10.99%
P/EPS 29.56 -56.23 50.62 28.90 89.55 1,140.00 63.08 -11.86%
EY 3.38 -1.78 1.98 3.46 1.12 0.09 1.59 13.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.33 1.07 1.03 1.54 1.33 0.98 2.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 13/02/15 26/02/14 28/02/13 22/02/12 28/02/11 08/02/10 -
Price 0.425 0.44 0.44 0.36 0.56 0.61 0.45 -
P/RPS 1.65 1.01 0.98 0.80 1.09 1.36 0.93 10.02%
P/EPS 30.64 -56.23 55.00 27.38 83.58 1,220.00 69.23 -12.69%
EY 3.26 -1.78 1.82 3.65 1.20 0.08 1.44 14.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.33 1.16 0.97 1.44 1.42 1.07 1.20%

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