HWATAI | HWA TAI INDUSTRIES BHD

7
0.605 (2.54%)

T-O (am): 0.000 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

HWATAI | HWA TAI INDUSTRIES BHD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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 -8.03 %
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
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

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: 44 M.

Number of Shares: 74 M.

Adjusted Float: 58.7%.

Stock highly correlated with

LUXCHEM (74%)

LPI (73%)

MCLEAN (72%)

KIMHIN (67%)

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% 19.46
Soo Thien Ming @ Soo Thien See 41.27% 18.48
Teh Leong Kok 4.23% 1.89
Soo Chung Yee 2.01% 0.9
Lanjut Bestari Sdn Bhd 1.92% 0.86
Norazman Bin Ahmad 1.75% 0.78
Mohd Nasri Bin Abdul Rahim 1.64% 0.73
Yam Lai Mun 1.63% 0.73
Tan Leok Kwee 1.5% 0.67
Razana Binti Amran 0.76% 0.34
Addeen Trading Sdn. Bhd. 0.66% 0.3
Saw Ah Kee 0.65% 0.29
Syed Alwi Bin Syed Abbas Al-Habshee 0.53% 0.24
Norhaslina Binti Mohd Hanafi 0.45% 0.2
Ng Ah Poh 0.45% 0.2
Sii Toh Ping 0.42% 0.19
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% 0.13
Zhao Xiaodan 0.29% 0.13
Chung Shan Hui 0.27% 0.12
Sett Ee-Rian 0.27% 0.12
Teo Kim Chuan 0.24% 0.11
Lee Nyek 0.23% 0.1
Kerk Kar Han 0.22% 0.1
Ong Seok Ling 0.22% 0.1
Chin Nyek Yun 0.21% 0.09
Chua Cheng Hee 0.21% 0.09
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.