[HWATAI] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -5.03%
YoY- -0.43%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 20,880 15,077 19,061 22,957 18,113 16,487 18,699 7.62%
PBT -1,958 -2,748 -1,373 -1,661 -1,542 -1,502 -1,159 41.80%
Tax 0 0 0 30 0 0 0 -
NP -1,958 -2,748 -1,373 -1,631 -1,542 -1,502 -1,159 41.80%
-
NP to SH -1,957 -2,748 -1,373 -1,630 -1,552 -1,501 -1,159 41.75%
-
Tax Rate - - - - - - - -
Total Cost 22,838 17,825 20,434 24,588 19,655 17,989 19,858 9.76%
-
Net Worth 27,688 29,648 32,395 15,827 17,458 19,007 20,511 22.12%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 27,688 29,648 32,395 15,827 17,458 19,007 20,511 22.12%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -9.38% -18.23% -7.20% -7.10% -8.51% -9.11% -6.20% -
ROE -7.07% -9.27% -4.24% -10.30% -8.89% -7.90% -5.65% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 27.90 20.15 25.47 30.68 24.20 22.03 24.99 7.61%
EPS -2.62 -3.67 -1.83 -2.18 -2.07 -2.01 -1.55 41.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.3962 0.4329 0.2115 0.2333 0.254 0.2741 22.11%
Adjusted Per Share Value based on latest NOSH - 74,833
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 27.30 19.72 24.93 30.02 23.69 21.56 24.45 7.62%
EPS -2.56 -3.59 -1.80 -2.13 -2.03 -1.96 -1.52 41.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3621 0.3877 0.4236 0.207 0.2283 0.2486 0.2682 22.13%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.445 0.46 0.51 0.565 0.53 0.61 0.64 -
P/RPS 1.59 2.28 2.00 1.84 2.19 2.77 2.56 -27.18%
P/EPS -17.02 -12.53 -27.80 -25.94 -25.56 -30.41 -41.32 -44.60%
EY -5.88 -7.98 -3.60 -3.86 -3.91 -3.29 -2.42 80.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.16 1.18 2.67 2.27 2.40 2.33 -35.72%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 28/08/23 29/05/23 27/02/23 29/11/22 24/08/22 26/05/22 -
Price 0.54 0.475 0.495 0.55 0.525 0.59 0.62 -
P/RPS 1.94 2.36 1.94 1.79 2.17 2.68 2.48 -15.08%
P/EPS -20.65 -12.94 -26.98 -25.25 -25.31 -29.41 -40.03 -35.65%
EY -4.84 -7.73 -3.71 -3.96 -3.95 -3.40 -2.50 55.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.20 1.14 2.60 2.25 2.32 2.26 -25.24%

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