[HWGB] YoY Quarter Result on 2022-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/23 31/12/22 30/04/22 30/04/21 31/12/18 31/12/17 31/12/16 CAGR
Revenue 49,035 26,078 95,594 25,124 38,448 41,709 33,857 5.43% YoY % 88.03% -72.72% 280.49% -34.65% -7.82% 23.19% - Horiz. % 144.83% 77.02% 282.35% 74.21% 113.56% 123.19% 100.00%
PBT -2,838 -4,902 -4,485 -1,048 1,550 -19,546 -11,838 -18.45% YoY % 42.11% -9.30% -327.96% -167.61% 107.93% -65.11% - Horiz. % 23.97% 41.41% 37.89% 8.85% -13.09% 165.11% 100.00%
Tax 272 -953 -62 63 -3,304 3,128 111 13.65% YoY % 128.54% -1,437.10% -198.41% 101.91% -205.63% 2,718.02% - Horiz. % 245.05% -858.56% -55.86% 56.76% -2,976.58% 2,818.02% 100.00%
NP -2,566 -5,855 -4,547 -985 -1,754 -16,418 -11,727 -19.51% YoY % 56.17% -28.77% -361.62% 43.84% 89.32% -40.00% - Horiz. % 21.88% 49.93% 38.77% 8.40% 14.96% 140.00% 100.00%
NP to SH -2,566 -5,854 -4,500 -983 -28,726 -7,968 -7,106 -13.54% YoY % 56.17% -30.09% -357.78% 96.58% -260.52% -12.13% - Horiz. % 36.11% 82.38% 63.33% 13.83% 404.25% 112.13% 100.00%
Tax Rate - % - % - % - % 213.16 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 51,601 31,933 100,141 26,109 40,202 58,127 45,584 1.79% YoY % 61.59% -68.11% 283.55% -35.06% -30.84% 27.52% - Horiz. % 113.20% 70.05% 219.68% 57.28% 88.19% 127.52% 100.00%
Net Worth 76,612 71,968 68,366 57,067 27,607 19,963 34,256 12.18% YoY % 6.45% 5.27% 19.80% 106.71% 38.29% -41.72% - Horiz. % 223.64% 210.09% 199.57% 166.59% 80.59% 58.28% 100.00%
Dividend 31/12/23 31/12/22 30/04/22 30/04/21 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/23 31/12/22 30/04/22 30/04/21 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 76,612 71,968 68,366 57,067 27,607 19,963 34,256 12.18% YoY % 6.45% 5.27% 19.80% 106.71% 38.29% -41.72% - Horiz. % 223.64% 210.09% 199.57% 166.59% 80.59% 58.28% 100.00%
NOSH 178,169 654,256 621,513 518,792 306,750 998,163 856,412 -20.08% YoY % -72.77% 5.27% 19.80% 69.13% -69.27% 16.55% - Horiz. % 20.80% 76.40% 72.57% 60.58% 35.82% 116.55% 100.00%
Ratio Analysis 31/12/23 31/12/22 30/04/22 30/04/21 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -5.23 % -22.45 % -4.76 % -3.92 % -4.56 % -39.36 % -34.64 % -23.66% YoY % 76.70% -371.64% -21.43% 14.04% 88.41% -13.63% - Horiz. % 15.10% 64.81% 13.74% 11.32% 13.16% 113.63% 100.00%
ROE -3.35 % -8.13 % -6.58 % -1.72 % -104.05 % -39.91 % -20.74 % -22.92% YoY % 58.79% -23.56% -282.56% 98.35% -160.71% -92.43% - Horiz. % 16.15% 39.20% 31.73% 8.29% 501.69% 192.43% 100.00%
Per Share 31/12/23 31/12/22 30/04/22 30/04/21 31/12/18 31/12/17 31/12/16 CAGR
RPS 27.52 3.99 15.38 4.84 12.53 4.18 3.95 31.94% YoY % 589.72% -74.06% 217.77% -61.37% 199.76% 5.82% - Horiz. % 696.71% 101.01% 389.37% 122.53% 317.22% 105.82% 100.00%
EPS -1.44 -0.89 -0.72 -0.19 -9.36 -0.80 -0.77 9.35% YoY % -61.80% -23.61% -278.95% 97.97% -1,070.00% -3.90% - Horiz. % 187.01% 115.58% 93.51% 24.68% 1,215.58% 103.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4300 0.1100 0.1100 0.1100 0.0900 0.0200 0.0400 40.37% YoY % 290.91% 0.00% 0.00% 22.22% 350.00% -50.00% - Horiz. % 1,075.00% 275.00% 275.00% 275.00% 225.00% 50.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 205,547 31/12/23 31/12/22 30/04/22 30/04/21 31/12/18 31/12/17 31/12/16 CAGR
RPS 23.86 12.69 46.51 12.22 18.71 20.29 16.47 5.44% YoY % 88.02% -72.72% 280.61% -34.69% -7.79% 23.19% - Horiz. % 144.87% 77.05% 282.39% 74.20% 113.60% 123.19% 100.00%
EPS -1.25 -2.85 -2.19 -0.48 -13.98 -3.88 -3.46 -13.53% YoY % 56.14% -30.14% -356.25% 96.57% -260.31% -12.14% - Horiz. % 36.13% 82.37% 63.29% 13.87% 404.05% 112.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3727 0.3501 0.3326 0.2776 0.1343 0.0971 0.1667 12.18% YoY % 6.46% 5.26% 19.81% 106.70% 38.31% -41.75% - Horiz. % 223.58% 210.02% 199.52% 166.53% 80.56% 58.25% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/23 31/12/22 30/04/22 30/04/21 31/12/18 31/12/17 31/12/16 CAGR
Date 29/12/23 30/12/22 29/04/22 30/04/21 31/12/18 29/12/17 30/12/16 -
Price 0.2400 0.1150 0.1300 0.4450 0.1050 0.0650 0.0550 -
P/RPS 0.87 2.89 0.85 9.19 0.84 1.56 1.39 -6.47% YoY % -69.90% 240.00% -90.75% 994.05% -46.15% 12.23% - Horiz. % 62.59% 207.91% 61.15% 661.15% 60.43% 112.23% 100.00%
P/EPS -16.66 -12.85 -17.95 -234.85 -1.12 -8.14 -6.63 14.06% YoY % -29.65% 28.41% 92.36% -20,868.75% 86.24% -22.78% - Horiz. % 251.28% 193.82% 270.74% 3,542.23% 16.89% 122.78% 100.00%
EY -6.00 -7.78 -5.57 -0.43 -89.19 -12.28 -15.09 -12.34% YoY % 22.88% -39.68% -1,195.35% 99.52% -626.30% 18.62% - Horiz. % 39.76% 51.56% 36.91% 2.85% 591.05% 81.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.56 1.05 1.18 4.05 1.17 3.25 1.38 -12.08% YoY % -46.67% -11.02% -70.86% 246.15% -64.00% 135.51% - Horiz. % 40.58% 76.09% 85.51% 293.48% 84.78% 235.51% 100.00%
Price Multiplier on Announcement Date 31/12/23 31/12/22 30/04/22 30/04/21 31/12/18 31/12/17 31/12/16 CAGR
Date 04/03/24 27/02/23 28/06/22 - 28/02/19 27/02/18 24/02/17 -
Price 0.2150 0.1200 0.1400 0.3300 0.1000 0.0550 0.0600 -
P/RPS 0.78 3.01 0.91 6.81 0.80 1.32 1.52 -9.09% YoY % -74.09% 230.77% -86.64% 751.25% -39.39% -13.16% - Horiz. % 51.32% 198.03% 59.87% 448.03% 52.63% 86.84% 100.00%
P/EPS -14.93 -13.41 -19.34 -174.16 -1.07 -6.89 -7.23 10.91% YoY % -11.33% 30.66% 88.90% -16,176.63% 84.47% 4.70% - Horiz. % 206.50% 185.48% 267.50% 2,408.85% 14.80% 95.30% 100.00%
EY -6.70 -7.46 -5.17 -0.57 -93.65 -14.51 -13.83 -9.83% YoY % 10.19% -44.29% -807.02% 99.39% -545.42% -4.92% - Horiz. % 48.45% 53.94% 37.38% 4.12% 677.15% 104.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.50 1.09 1.27 3.00 1.11 2.75 1.50 -14.52% YoY % -54.13% -14.17% -57.67% 170.27% -59.64% 83.33% - Horiz. % 33.33% 72.67% 84.67% 200.00% 74.00% 183.33% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
HWGB Q4 30.04.2022 FS (12 months).pdf 
