[HWATAI] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -44.07%
YoY- -46.94%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 80,246 71,050 69,112 82,515 92,077 92,649 95,133 -2.79%
PBT 458 -1,893 2,387 -17,269 -11,897 -5,622 -8,360 -
Tax -42 663 -262 -171 28 1,889 -588 -35.56%
NP 416 -1,230 2,125 -17,440 -11,869 -3,733 -8,948 -
-
NP to SH 416 -1,230 2,125 -17,440 -11,869 -3,733 -5,558 -
-
Tax Rate 9.17% - 10.98% - - - - -
Total Cost 79,830 72,280 66,987 99,955 103,946 96,382 104,081 -4.32%
-
Net Worth 14,948 14,503 15,700 13,990 32,962 13,227 19,305 -4.16%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 14,948 14,503 15,700 13,990 32,962 13,227 19,305 -4.16%
NOSH 40,161 40,131 40,000 40,041 40,052 13,227 13,230 20.30%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.52% -1.73% 3.07% -21.14% -12.89% -4.03% -9.41% -
ROE 2.78% -8.48% 13.54% -124.65% -36.01% -28.22% -28.79% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 199.81 177.04 172.78 206.07 229.89 700.43 719.02 -19.20%
EPS 1.04 -3.06 5.31 -43.55 -29.63 -28.22 -42.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3722 0.3614 0.3925 0.3494 0.823 1.00 1.4591 -20.34%
Adjusted Per Share Value based on latest NOSH - 40,041
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 107.23 94.94 92.35 110.27 123.04 123.81 127.13 -2.79%
EPS 0.56 -1.64 2.84 -23.31 -15.86 -4.99 -7.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1998 0.1938 0.2098 0.187 0.4405 0.1768 0.258 -4.16%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.39 0.96 1.31 0.63 1.15 3.40 2.68 -
P/RPS 0.20 0.54 0.76 0.31 0.50 0.49 0.37 -9.73%
P/EPS 37.65 -31.32 24.66 -1.45 -3.88 -12.05 -6.38 -
EY 2.66 -3.19 4.06 -69.13 -25.77 -8.30 -15.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 2.66 3.34 1.80 1.40 3.40 1.84 -8.91%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 14/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.34 0.77 1.20 0.71 1.06 3.96 2.62 -
P/RPS 0.17 0.43 0.69 0.34 0.46 0.57 0.36 -11.74%
P/EPS 32.82 -25.12 22.59 -1.63 -3.58 -14.03 -6.24 -
EY 3.05 -3.98 4.43 -61.34 -27.96 -7.13 -16.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 2.13 3.06 2.03 1.29 3.96 1.80 -10.73%

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