[HWATAI] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 163.06%
YoY- 112.26%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 66,019 63,630 60,954 68,896 69,385 75,005 76,302 -2.38%
PBT 1,145 -1,387 -991 371 -2,000 -718 1,855 -7.71%
Tax -536 34 -161 -132 50 -104 -354 7.15%
NP 609 -1,353 -1,152 239 -1,950 -822 1,501 -13.94%
-
NP to SH 604 -1,355 -1,163 239 -1,950 -822 1,501 -14.06%
-
Tax Rate 46.81% - - 35.58% - - 19.08% -
Total Cost 65,410 64,983 62,106 68,657 71,335 75,827 74,801 -2.20%
-
Net Worth 27,688 26,939 13,587 14,896 14,800 16,799 17,599 7.83%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 27,688 26,939 13,587 14,896 14,800 16,799 17,599 7.83%
NOSH 74,833 74,833 39,961 40,259 40,000 39,999 40,000 10.99%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.92% -2.13% -1.89% 0.35% -2.81% -1.10% 1.97% -
ROE 2.18% -5.03% -8.56% 1.60% -13.18% -4.89% 8.53% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 88.22 85.03 152.53 171.13 173.46 187.51 190.76 -12.05%
EPS 0.81 -1.81 -2.91 0.59 -4.88 -2.06 3.75 -22.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.34 0.37 0.37 0.42 0.44 -2.84%
Adjusted Per Share Value based on latest NOSH - 40,259
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 86.33 83.21 79.71 90.09 90.73 98.08 99.78 -2.38%
EPS 0.79 -1.77 -1.52 0.31 -2.55 -1.07 1.96 -14.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3621 0.3523 0.1777 0.1948 0.1935 0.2197 0.2302 7.83%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.55 0.415 0.48 0.43 0.52 0.56 0.46 -
P/RPS 0.62 0.49 0.31 0.25 0.30 0.30 0.24 17.12%
P/EPS 68.14 -22.92 -16.49 72.43 -10.67 -27.25 12.26 33.05%
EY 1.47 -4.36 -6.06 1.38 -9.38 -3.67 8.16 -24.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.15 1.41 1.16 1.41 1.33 1.05 6.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 25/08/15 28/08/14 28/08/13 29/08/12 23/08/11 23/08/10 -
Price 0.52 0.40 0.515 0.40 0.51 0.49 0.60 -
P/RPS 0.59 0.47 0.34 0.23 0.29 0.26 0.31 11.31%
P/EPS 64.43 -22.09 -17.70 67.38 -10.46 -23.84 15.99 26.11%
EY 1.55 -4.53 -5.65 1.48 -9.56 -4.19 6.25 -20.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.11 1.51 1.08 1.38 1.17 1.36 0.60%

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