HWATAI | HWA TAI INDUSTRIES BHD
0.630 (0.8%)
T-O (am): 0.630 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 21 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 25.73 | -1.03 | -1.03 | -4.0% | 0.00 | -1.38 | 23.2% | 12.1% | 47.1% | 36.5% | ||||||||
| 29 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 20.88 | -1.96 | -1.96 | -9.4% | 0.00 | -2.62 | 38.5% | 15.3% | 28.8% | 26.1% | ||||||||
| 28 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 15.08 | -2.75 | -2.75 | -18.2% | 0.00 | -3.67 | 20.9% | 8.6% | 100.2% | 83.1% | ||||||||
| 29 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 19.06 | -1.37 | -1.37 | -7.2% | 0.00 | -1.83 | 17.0% | 1.9% | 15.8% | 18.5% | ||||||||
| 27 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 22.96 | -1.66 | -1.63 | -7.1% | 0.00 | -2.18 | 26.7% | 22.9% | 5.0% | 0.4% | ||||||||
| 29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 18.11 | -1.54 | -1.55 | -8.6% | 0.00 | -2.07 | 9.9% | 6.4% | 3.4% | 1372.1% | ||||||||
| 24 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 16.49 | -1.50 | -1.50 | -9.1% | 0.00 | -2.01 | 11.8% | 8.8% | 29.5% | 57.0% | ||||||||
| 26 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 18.70 | -1.16 | -1.16 | -6.2% | 0.00 | -1.55 | 0.1% | 7.4% | 28.6% | 315.4% | ||||||||
| 24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 18.68 | -1.65 | -1.62 | -8.7% | 0.00 | -2.17 | 3.5% | 8.0% | 1430.3% | 389.3% | ||||||||
| 24 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 19.36 | 0.12 | 0.12 | 0.6% | 0.00 | 0.16 | 27.8% | 8.6% | 112.8% | 43.5% | ||||||||
| 02 Sep 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 15.15 | -0.96 | -0.96 | -6.3% | 0.00 | -1.28 | 25.0% | 20.9% | 277.7% | 646.3% | ||||||||
| 19 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 20.19 | 0.54 | 0.54 | 2.7% | 0.00 | 0.72 | 0.6% | 14.3% | 4.1% | 276.2% | ||||||||
| 23 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 20.31 | 0.36 | 0.56 | 2.8% | 0.00 | 0.75 | 14.0% | 8.1% | 159.7% | 71.6% | ||||||||
| 26 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 17.82 | 0.13 | 0.22 | 1.2% | 0.00 | 0.29 | 7.0% | 14.8% | 23.4% | 125.8% | ||||||||
| 19 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 19.16 | 0.47 | 0.17 | 0.9% | 0.00 | 0.23 | 8.5% | 21.9% | 22.4% | 126.3% | ||||||||
| 02 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 17.66 | 0.14 | 0.14 | 0.8% | 0.00 | 0.19 | 6.0% | 15.2% | 56.3% | 113.7% | ||||||||
| 28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 18.79 | 0.13 | 0.33 | 1.7% | 0.00 | 0.44 | 21.0% | 2.8% | 139.1% | 112.3% | ||||||||
| 28 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 15.52 | -1.09 | -0.84 | -5.4% | 0.00 | -1.12 | 1.2% | 1.5% | 25.7% | 59.5% | ||||||||
| 27 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 15.71 | -0.56 | -0.67 | -4.2% | 0.00 | -0.89 | 2.5% | 1.3% | 36.5% | 7.8% | ||||||||
| 24 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 15.32 | -0.95 | -1.05 | -6.8% | 0.00 | -1.40 | 16.2% | 0.6% | 60.8% | 214.4% | ||||||||
| 22 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 18.29 | -2.68 | -2.67 | -14.6% | 0.00 | -3.57 | 19.6% | 8.2% | 409.2% | 315.9% | ||||||||
| 29 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 15.29 | -0.24 | -0.52 | -3.4% | 0.00 | -0.70 | 3.9% | 2.9% | 27.3% | 342.6% | ||||||||
| 21 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 15.92 | -0.53 | -0.72 | -4.5% | 0.00 | -0.96 | 4.5% | 4.8% | 116.5% | 135.6% | ||||||||
| 22 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 15.24 | -0.18 | -0.33 | -2.2% | 0.00 | -0.44 | 23.5% | 1.2% | 126.9% | 296.4% | ||||||||
| 14 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 19.91 | 1.78 | 1.24 | 6.2% | 0.00 | 1.65 | 26.4% | 13.7% | 472.2% | 225.3% | ||||||||
| 28 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 15.75 | 0.64 | 0.22 | 1.4% | 0.00 | 0.29 | 5.8% | 20.3% | 170.6% | 16.1% | ||||||||
| 22 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 16.73 | -0.16 | -0.31 | -1.8% | 0.00 | -0.41 | 8.5% | 5.8% | 264.3% | 12.1% | ||||||||
| 30 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 15.42 | 0.07 | -0.08 | -0.5% | 0.00 | -0.11 | 12.0% | 7.9% | 122.1% | 198.8% | ||||||||
| 28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 17.52 | 0.73 | 0.38 | 2.2% | 0.00 | 0.51 | 33.8% | 9.1% | 104.3% | 63.4% | ||||||||
| 29 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 13.10 | -0.01 | 0.19 | 1.4% | 0.00 | 0.25 | 17.2% | 7.8% | 168.1% | 175.6% | ||||||||
| 24 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 15.81 | -0.19 | -0.27 | -1.7% | 0.00 | -0.36 | 5.5% | 3.2% | 421.2% | 21.3% | ||||||||
| 31 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 16.74 | 0.17 | 0.09 | 0.5% | 0.00 | 0.11 | 13.1% | 1.2% | 91.8% | 134.7% | ||||||||
| 26 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 19.27 | 1.29 | 1.04 | 5.4% | 0.00 | 1.39 | 35.7% | 9.8% | 522.0% | 431.6% | ||||||||
| 27 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 14.20 | -0.13 | -0.25 | -1.7% | 0.00 | -0.33 | 13.1% | 7.5% | 9.3% | 57.0% | ||||||||
| 25 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 16.34 | -0.23 | -0.23 | -1.4% | 0.00 | -0.30 | 1.2% | 12.4% | 8.2% | 78.5% | ||||||||
| 29 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 16.54 | -0.25 | -0.24 | -1.5% | 0.00 | -0.62 | 5.8% | 3.1% | 21.7% | 51.7% | ||||||||
| 13 Feb 15 | 31/12/14 | 4 | 31/12/14 | 17.55 | -0.31 | -0.31 | -1.8% | 0.00 | -0.78 | 32.8% | 3.4% | 45.3% | 196.0% |
Historical Dividends
Financial Ratios
| EPS | -9.61 sen |
| Trailing PE (Sector Median: 14.3) | 0.0 |
| PEG | 0.0 |
| Altman Z | 0.3 |
| Beaver | -0.051 |
| Current Ratio | 0.97 |
| Debt-Equity (DE) Ratio | 2.62 |
| FCF Yield | -7.71 % |
| Revenue QoQ | 23.25 % |
| Revenue YoY | 12.1% |
| Profit QoQ | 47.11 % |
| Profit YoY | 36.5 % |
| Profit Margin (Sector Median: 5.1) | -8.81 % |
| ROE (ROIC: -26.67) | -26.67 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 14.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 5.1) | |
| ROE (ROIC: -26.57) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.36 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -1.03 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 6.95 |
| Expected Revenue (M) | 361.9 |
| Expected Growth (%) | 26.0 |
Directors Share Purchases (Beta)
DATUK SOO CHUNG YEE added 3000.0 units announced on 31 Oct 2023 at ~RM0.41
DATUK SOO CHUNG YEE added 76000.0 units announced on 30 Oct 2023 at ~RM0.41
DATUK SOO CHUNG YEE added 135000.0 units announced on 14 Mar 2023 at ~RM0.48
DATUK SOO CHUNG YEE added 45000.0 units announced on 02 Dec 2021 at ~RM0.575
DATUK SOO CHUNG YEE added 240500.0 units announced on 30 Nov 2021 at ~RM0.61
DATUK SOO CHUNG YEE added 130000.0 units announced on 29 Sep 2021 at ~RM0.685
DATUK SOO CHUNG YEE reduced 349100.0 units announced on 02 Aug 2021 at ~RM1.1
DATUK SOO CHUNG YEE added 185700.0 units announced on 21 Jan 2021 at ~RM0.37
DATUK SOO CHUNG YEE added 184000.0 units announced on 13 Jan 2021 at ~RM0.345
DATUK SOO CHUNG YEE added 65900.0 units announced on 24 Dec 2020 at ~RM0.345
Summary
Market Cap: 46 M.
Number of Shares: 74 M.
Adjusted Float: 58.7%.
Stock highly correlated with
LUXCHEM (74%)
MCLEAN (72%)
LPI (69%)
ZELAN (68%)
Hwa Tai Industries Berhad, an investment holding company, is engaged in the manufacture and sale of biscuits. It offers duchess cookies, sesamio, siang-siang cream crackers, cake and snack. The company markets its products under the HWA TAI and LUXURY brands primarily in Malaysia, China, Taiwan, Hong Kong, Singapore, Brunei, the United States, Mauritius, the Middle East, Papua New Guinea, Maldives, and Nigeria. Hwa Tai Industries Berhad was founded in 1962 and is based in Batu Pahat, Malaysia.
Sectors: Consumer Products, Food & Beverages, Consumer Products & Services
Code: 8478
Website: http://www.hwatai.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 31-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Datuk Soo Chung Yee | 43.47% | 20.27 |
| Soo Thien Ming @ Soo Thien See | 41.27% | 19.24 |
| Teh Leong Kok | 4.23% | 1.97 |
| Soo Chung Yee | 2.01% | 0.94 |
| Lanjut Bestari Sdn Bhd | 1.92% | 0.9 |
| Norazman Bin Ahmad | 1.75% | 0.82 |
| Mohd Nasri Bin Abdul Rahim | 1.64% | 0.76 |
| Yam Lai Mun | 1.63% | 0.76 |
| Tan Leok Kwee | 1.5% | 0.7 |
| Razana Binti Amran | 0.76% | 0.35 |
| Addeen Trading Sdn. Bhd. | 0.66% | 0.31 |
| Saw Ah Kee | 0.65% | 0.3 |
| Syed Alwi Bin Syed Abbas Al-Habshee | 0.53% | 0.25 |
| Norhaslina Binti Mohd Hanafi | 0.45% | 0.21 |
| Ng Ah Poh | 0.45% | 0.21 |
| Sii Toh Ping | 0.42% | 0.2 |
| Pui Wee Kuan | 0.37% | 0.17 |
| Lee Sau Kwang | 0.33% | 0.15 |
| Sia Ean Son | 0.33% | 0.15 |
| Tiong Yee Fan | 0.31% | 0.14 |
| Thong Foo Ching @ Thong Chuan Ching | 0.29% | 0.14 |
| Zhao Xiaodan | 0.29% | 0.14 |
| Chung Shan Hui | 0.27% | 0.13 |
| Sett Ee-Rian | 0.27% | 0.13 |
| Teo Kim Chuan | 0.24% | 0.11 |
| Lee Nyek | 0.23% | 0.11 |
| Kerk Kar Han | 0.22% | 0.1 |
| Ong Seok Ling | 0.22% | 0.1 |
| Chin Nyek Yun | 0.21% | 0.1 |
| Chua Cheng Hee | 0.21% | 0.1 |