[HWATAI] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 159.72%
YoY- 71.56%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 25,735 22,957 18,682 20,308 18,790 18,287 19,914 4.36%
PBT -1,033 -1,661 -1,654 361 129 -2,680 1,785 -
Tax 0 30 38 200 199 0 -549 -
NP -1,033 -1,631 -1,616 561 328 -2,680 1,236 -
-
NP to SH -1,035 -1,630 -1,623 561 327 -2,668 1,236 -
-
Tax Rate - - - -55.40% -154.26% - 30.76% -
Total Cost 26,768 24,588 20,298 19,747 18,462 20,967 18,678 6.17%
-
Net Worth 26,655 15,827 21,671 23,587 22,487 24,754 29,057 -1.42%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 26,655 15,827 21,671 23,587 22,487 24,754 29,057 -1.42%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -4.01% -7.10% -8.65% 2.76% 1.75% -14.66% 6.21% -
ROE -3.88% -10.30% -7.49% 2.38% 1.45% -10.78% 4.25% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 34.39 30.68 24.96 27.14 25.11 24.44 26.61 4.36%
EPS -1.38 -2.18 -2.17 0.75 0.44 -3.57 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3562 0.2115 0.2896 0.3152 0.3005 0.3308 0.3883 -1.42%
Adjusted Per Share Value based on latest NOSH - 74,833
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 33.65 30.02 24.43 26.56 24.57 23.91 26.04 4.36%
EPS -1.35 -2.13 -2.12 0.73 0.43 -3.49 1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3486 0.207 0.2834 0.3085 0.2941 0.3237 0.38 -1.42%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.53 0.565 0.705 0.41 0.265 0.30 0.385 -
P/RPS 1.54 1.84 2.82 1.51 1.06 1.23 1.45 1.00%
P/EPS -38.32 -25.94 -32.51 54.69 60.64 -8.41 23.31 -
EY -2.61 -3.86 -3.08 1.83 1.65 -11.88 4.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 2.67 2.43 1.30 0.88 0.91 0.99 7.04%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 27/02/23 24/02/22 23/02/21 28/02/20 22/02/19 14/02/18 -
Price 0.525 0.55 0.58 0.55 0.27 0.33 0.41 -
P/RPS 1.53 1.79 2.32 2.03 1.08 1.35 1.54 -0.10%
P/EPS -37.96 -25.25 -26.74 73.37 61.79 -9.26 24.82 -
EY -2.63 -3.96 -3.74 1.36 1.62 -10.80 4.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.60 2.00 1.74 0.90 1.00 1.06 5.59%

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