[HWATAI] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
02-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 106.44%
YoY- 113.66%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 74,950 54,642 36,822 17,659 65,353 46,563 31,039 79.50%
PBT 1,109 748 617 143 -2,472 -2,601 -1,510 -
Tax -15 -215 -300 0 254 55 -200 -82.07%
NP 1,094 533 317 143 -2,218 -2,546 -1,710 -
-
NP to SH 1,095 534 318 143 -2,221 -2,548 -1,712 -
-
Tax Rate 1.35% 28.74% 48.62% 0.00% - - - -
Total Cost 73,856 54,109 36,505 17,516 67,571 49,109 32,749 71.54%
-
Net Worth 23,587 23,026 22,809 22,622 22,487 22,150 23,048 1.54%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 23,587 23,026 22,809 22,622 22,487 22,150 23,048 1.54%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.46% 0.98% 0.86% 0.81% -3.39% -5.47% -5.51% -
ROE 4.64% 2.32% 1.39% 0.63% -9.88% -11.50% -7.43% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 100.16 73.02 49.21 23.60 87.33 62.22 41.48 79.50%
EPS 1.46 0.71 0.42 0.19 -2.97 -3.40 -2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3152 0.3077 0.3048 0.3023 0.3005 0.296 0.308 1.54%
Adjusted Per Share Value based on latest NOSH - 74,833
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 100.16 73.02 49.21 23.60 87.33 62.22 41.48 79.50%
EPS 1.46 0.71 0.42 0.19 -2.97 -3.40 -2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3152 0.3077 0.3048 0.3023 0.3005 0.296 0.308 1.54%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.41 0.30 0.29 0.23 0.265 0.24 0.33 -
P/RPS 0.41 0.41 0.59 0.97 0.30 0.39 0.80 -35.82%
P/EPS 28.02 42.04 68.24 120.36 -8.93 -7.05 -14.42 -
EY 3.57 2.38 1.47 0.83 -11.20 -14.19 -6.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.97 0.95 0.76 0.88 0.81 1.07 13.79%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 26/11/20 19/08/20 02/06/20 28/02/20 28/11/19 27/08/19 -
Price 0.55 0.37 0.30 0.30 0.27 0.26 0.295 -
P/RPS 0.55 0.51 0.61 1.27 0.31 0.42 0.71 -15.58%
P/EPS 37.59 51.85 70.60 156.99 -9.10 -7.64 -12.89 -
EY 2.66 1.93 1.42 0.64 -10.99 -13.10 -7.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.20 0.98 0.99 0.90 0.88 0.96 48.38%

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