[HWATAI] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 118.95%
YoY- 112.18%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 72,126 80,246 71,050 69,112 82,515 92,077 92,649 -4.08%
PBT 2,221 458 -1,893 2,387 -17,269 -11,897 -5,622 -
Tax -169 -42 663 -262 -171 28 1,889 -
NP 2,052 416 -1,230 2,125 -17,440 -11,869 -3,733 -
-
NP to SH 2,052 416 -1,230 2,125 -17,440 -11,869 -3,733 -
-
Tax Rate 7.61% 9.17% - 10.98% - - - -
Total Cost 70,074 79,830 72,280 66,987 99,955 103,946 96,382 -5.16%
-
Net Worth 16,864 14,948 14,503 15,700 13,990 32,962 13,227 4.12%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 16,864 14,948 14,503 15,700 13,990 32,962 13,227 4.12%
NOSH 40,153 40,161 40,131 40,000 40,041 40,052 13,227 20.31%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.85% 0.52% -1.73% 3.07% -21.14% -12.89% -4.03% -
ROE 12.17% 2.78% -8.48% 13.54% -124.65% -36.01% -28.22% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 179.62 199.81 177.04 172.78 206.07 229.89 700.43 -20.27%
EPS 5.11 1.04 -3.06 5.31 -43.55 -29.63 -28.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.3722 0.3614 0.3925 0.3494 0.823 1.00 -13.45%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 94.32 104.94 92.91 90.38 107.90 120.41 121.16 -4.08%
EPS 2.68 0.54 -1.61 2.78 -22.81 -15.52 -4.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2205 0.1955 0.1897 0.2053 0.183 0.4311 0.173 4.12%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.41 0.39 0.96 1.31 0.63 1.15 3.40 -
P/RPS 0.23 0.20 0.54 0.76 0.31 0.50 0.49 -11.83%
P/EPS 8.02 37.65 -31.32 24.66 -1.45 -3.88 -12.05 -
EY 12.46 2.66 -3.19 4.06 -69.13 -25.77 -8.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.05 2.66 3.34 1.80 1.40 3.40 -18.70%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 08/02/10 26/02/09 29/02/08 14/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.45 0.34 0.77 1.20 0.71 1.06 3.96 -
P/RPS 0.25 0.17 0.43 0.69 0.34 0.46 0.57 -12.82%
P/EPS 8.81 32.82 -25.12 22.59 -1.63 -3.58 -14.03 -
EY 11.36 3.05 -3.98 4.43 -61.34 -27.96 -7.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.91 2.13 3.06 2.03 1.29 3.96 -19.57%

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