[HWATAI] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -88.43%
YoY- -342.68%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 76,256 71,981 73,223 71,885 73,378 75,004 73,469 2.50%
PBT -5,864 -5,857 -4,193 -3,648 -1,951 64 73 -
Tax 30 38 38 38 38 200 285 -77.61%
NP -5,834 -5,819 -4,155 -3,610 -1,913 264 358 -
-
NP to SH -5,842 -5,835 -4,161 -3,616 -1,919 265 359 -
-
Tax Rate - - - - - -312.50% -390.41% -
Total Cost 82,090 77,800 77,378 75,495 75,291 74,740 73,111 8.00%
-
Net Worth 15,827 17,458 19,007 20,511 21,671 23,295 23,168 -22.37%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 15,827 17,458 19,007 20,511 21,671 23,295 23,168 -22.37%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -7.65% -8.08% -5.67% -5.02% -2.61% 0.35% 0.49% -
ROE -36.91% -33.42% -21.89% -17.63% -8.85% 1.14% 1.55% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 101.90 96.19 97.85 96.06 98.06 100.23 98.18 2.50%
EPS -7.81 -7.80 -5.56 -4.83 -2.56 0.35 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2115 0.2333 0.254 0.2741 0.2896 0.3113 0.3096 -22.37%
Adjusted Per Share Value based on latest NOSH - 74,833
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 101.90 96.19 97.85 96.06 98.06 100.23 98.18 2.50%
EPS -7.81 -7.80 -5.56 -4.83 -2.56 0.35 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2115 0.2333 0.254 0.2741 0.2896 0.3113 0.3096 -22.37%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.565 0.53 0.61 0.64 0.705 0.67 0.525 -
P/RPS 0.55 0.55 0.62 0.67 0.72 0.67 0.53 2.49%
P/EPS -7.24 -6.80 -10.97 -13.24 -27.49 189.20 109.44 -
EY -13.82 -14.71 -9.12 -7.55 -3.64 0.53 0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.27 2.40 2.33 2.43 2.15 1.70 35.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 24/08/22 26/05/22 24/02/22 24/11/21 02/09/21 -
Price 0.55 0.525 0.59 0.62 0.58 0.665 0.915 -
P/RPS 0.54 0.55 0.60 0.65 0.59 0.66 0.93 -30.33%
P/EPS -7.05 -6.73 -10.61 -12.83 -22.62 187.79 190.73 -
EY -14.19 -14.85 -9.42 -7.79 -4.42 0.53 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.25 2.32 2.26 2.00 2.14 2.96 -8.26%

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