[HWATAI] QoQ TTM 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- -0.12%
YoY- -204.43%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 77,975 75,208 76,618 76,256 71,981 73,223 71,885 5.56%
PBT -7,740 -7,324 -6,078 -5,864 -5,857 -4,193 -3,648 65.04%
Tax 30 30 30 30 38 38 38 -14.56%
NP -7,710 -7,294 -6,048 -5,834 -5,819 -4,155 -3,610 65.76%
-
NP to SH -7,708 -7,303 -6,056 -5,842 -5,835 -4,161 -3,616 65.55%
-
Tax Rate - - - - - - - -
Total Cost 85,685 82,502 82,666 82,090 77,800 77,378 75,495 8.79%
-
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 -9.89% -9.70% -7.89% -7.65% -8.08% -5.67% -5.02% -
ROE -27.84% -24.63% -18.69% -36.91% -33.42% -21.89% -17.63% -
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 104.20 100.50 102.38 101.90 96.19 97.85 96.06 5.56%
EPS -10.30 -9.76 -8.09 -7.81 -7.80 -5.56 -4.83 65.59%
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 101.97 98.35 100.19 99.72 94.13 95.75 94.00 5.57%
EPS -10.08 -9.55 -7.92 -7.64 -7.63 -5.44 -4.73 65.52%
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 0.43 0.46 0.50 0.55 0.55 0.62 0.67 -25.57%
P/EPS -4.32 -4.71 -6.30 -7.24 -6.80 -10.97 -13.24 -52.57%
EY -23.15 -21.22 -15.87 -13.82 -14.71 -9.12 -7.55 110.91%
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 0.52 0.47 0.48 0.54 0.55 0.60 0.65 -13.81%
P/EPS -5.24 -4.87 -6.12 -7.05 -6.73 -10.61 -12.83 -44.92%
EY -19.07 -20.55 -16.35 -14.19 -14.85 -9.42 -7.79 81.53%
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