[HWATAI] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 65.79%
YoY- 48.98%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 72,575 76,669 70,651 79,056 71,340 73,912 82,926 -2.19%
PBT -2,002 962 2,183 -1,087 -575 -11,041 -12,109 -25.90%
Tax -46 -338 -142 660 -262 -171 4 -
NP -2,048 624 2,041 -427 -837 -11,212 -12,105 -25.62%
-
NP to SH -2,048 624 2,041 -427 -837 -11,212 -12,105 -25.62%
-
Tax Rate - 35.14% 6.50% - - - - -
Total Cost 74,623 76,045 68,610 79,483 72,177 85,124 95,031 -3.94%
-
Net Worth 15,199 17,306 16,769 14,588 15,122 16,307 29,227 -10.32%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 15,199 17,306 16,769 14,588 15,122 16,307 29,227 -10.32%
NOSH 39,999 40,246 39,927 39,870 40,156 40,066 39,999 0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -2.82% 0.81% 2.89% -0.54% -1.17% -15.17% -14.60% -
ROE -13.47% 3.61% 12.17% -2.93% -5.53% -68.75% -41.42% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 181.44 190.50 176.95 198.28 177.66 184.47 207.32 -2.19%
EPS -5.12 1.55 5.11 -1.07 -2.08 -27.98 -30.26 -25.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.43 0.42 0.3659 0.3766 0.407 0.7307 -10.31%
Adjusted Per Share Value based on latest NOSH - 39,870
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 94.91 100.26 92.39 103.38 93.29 96.65 108.44 -2.19%
EPS -2.68 0.82 2.67 -0.56 -1.09 -14.66 -15.83 -25.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1988 0.2263 0.2193 0.1908 0.1978 0.2132 0.3822 -10.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.47 0.54 0.57 0.40 1.02 0.68 0.76 -
P/RPS 0.26 0.28 0.32 0.20 0.57 0.37 0.37 -5.70%
P/EPS -9.18 34.83 11.15 -37.35 -48.94 -2.43 -2.51 24.11%
EY -10.89 2.87 8.97 -2.68 -2.04 -41.15 -39.82 -19.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.26 1.36 1.09 2.71 1.67 1.04 2.97%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 26/11/10 20/11/09 14/11/08 15/11/07 22/11/06 30/11/05 -
Price 0.60 0.58 0.52 0.38 0.91 0.76 0.63 -
P/RPS 0.33 0.30 0.29 0.19 0.51 0.41 0.30 1.60%
P/EPS -11.72 37.41 10.17 -35.48 -43.66 -2.72 -2.08 33.37%
EY -8.53 2.67 9.83 -2.82 -2.29 -36.82 -48.04 -25.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.35 1.24 1.04 2.42 1.87 0.86 10.66%

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