[HWATAI] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 34.63%
YoY- 47.69%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 76,256 73,378 74,950 65,353 64,739 67,813 63,174 3.18%
PBT -5,864 -1,951 1,109 -2,472 -3,630 2,337 716 -
Tax 30 38 -15 254 -629 -1,275 -338 -
NP -5,834 -1,913 1,094 -2,218 -4,259 1,062 378 -
-
NP to SH -5,842 -1,919 1,095 -2,221 -4,246 1,062 378 -
-
Tax Rate - - 1.35% - - 54.56% 47.21% -
Total Cost 82,090 75,291 73,856 67,571 68,998 66,751 62,796 4.56%
-
Net Worth 15,827 21,671 23,587 22,487 24,754 29,057 28,436 -9.29%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 15,827 21,671 23,587 22,487 24,754 29,057 28,436 -9.29%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -7.65% -2.61% 1.46% -3.39% -6.58% 1.57% 0.60% -
ROE -36.91% -8.85% 4.64% -9.88% -17.15% 3.65% 1.33% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 101.90 98.06 100.16 87.33 86.51 90.62 84.42 3.18%
EPS -7.81 -2.56 1.46 -2.97 -5.67 1.42 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2115 0.2896 0.3152 0.3005 0.3308 0.3883 0.38 -9.30%
Adjusted Per Share Value based on latest NOSH - 74,833
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 99.72 95.96 98.01 85.46 84.66 88.68 82.61 3.18%
EPS -7.64 -2.51 1.43 -2.90 -5.55 1.39 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.207 0.2834 0.3085 0.2941 0.3237 0.38 0.3719 -9.29%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.565 0.705 0.41 0.265 0.30 0.385 0.465 -
P/RPS 0.55 0.72 0.41 0.30 0.35 0.42 0.55 0.00%
P/EPS -7.24 -27.49 28.02 -8.93 -5.29 27.13 92.06 -
EY -13.82 -3.64 3.57 -11.20 -18.91 3.69 1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.43 1.30 0.88 0.91 0.99 1.22 13.93%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 24/02/22 23/02/21 28/02/20 22/02/19 14/02/18 28/02/17 -
Price 0.55 0.58 0.55 0.27 0.33 0.41 0.50 -
P/RPS 0.54 0.59 0.55 0.31 0.38 0.45 0.59 -1.46%
P/EPS -7.05 -22.62 37.59 -9.10 -5.82 28.89 98.99 -
EY -14.19 -4.42 2.66 -10.99 -17.19 3.46 1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.00 1.74 0.90 1.00 1.06 1.32 11.95%

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