[HWGB] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 381.63%
YoY- -60.1%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 124,454 87,224 200,137 207,358 117,850 103,120 186,275 -23.63%
PBT 10,702 -12,292 2,759 3,856 394 220 10,172 3.45%
Tax -8,660 -52 -780 -1,873 -394 -220 -3,261 92.11%
NP 2,042 -12,344 1,979 1,982 0 0 6,911 -55.73%
-
NP to SH 2,042 -12,344 1,979 1,982 -704 -740 6,911 -55.73%
-
Tax Rate 80.92% - 28.27% 48.57% 100.00% 100.00% 32.06% -
Total Cost 122,412 99,568 198,158 205,376 117,850 103,120 179,364 -22.53%
-
Net Worth 110,608 102,171 92,092 88,833 84,088 73,999 56,121 57.39%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 110,608 102,171 92,092 88,833 84,088 73,999 56,121 57.39%
NOSH 212,708 208,513 195,940 193,116 195,555 184,999 160,348 20.79%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.64% -14.15% 0.99% 0.96% 0.00% 0.00% 3.71% -
ROE 1.85% -12.08% 2.15% 2.23% -0.84% -1.00% 12.31% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 58.51 41.83 102.14 107.37 60.26 55.74 116.17 -36.77%
EPS 0.96 -5.92 1.01 1.03 -0.36 -0.40 4.31 -63.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.49 0.47 0.46 0.43 0.40 0.35 30.29%
Adjusted Per Share Value based on latest NOSH - 199,891
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 60.55 42.44 97.37 100.88 57.33 50.17 90.62 -23.62%
EPS 0.99 -6.01 0.96 0.96 -0.34 -0.36 3.36 -55.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5381 0.4971 0.448 0.4322 0.4091 0.36 0.273 57.40%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.80 0.71 0.79 0.68 0.94 1.21 1.14 -
P/RPS 1.37 1.70 0.77 0.63 1.56 2.17 0.98 25.10%
P/EPS 83.33 -11.99 78.22 66.23 -261.11 -302.50 26.45 115.35%
EY 1.20 -8.34 1.28 1.51 -0.38 -0.33 3.78 -53.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.45 1.68 1.48 2.19 3.03 3.26 -39.42%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 28/05/03 26/02/03 25/11/02 27/08/02 30/05/02 25/02/02 -
Price 1.01 0.83 0.74 0.87 0.93 1.00 1.16 -
P/RPS 1.73 1.98 0.72 0.81 1.54 1.79 1.00 44.25%
P/EPS 105.21 -14.02 73.27 84.74 -258.33 -250.00 26.91 148.79%
EY 0.95 -7.13 1.36 1.18 -0.39 -0.40 3.72 -59.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.69 1.57 1.89 2.16 2.50 3.31 -30.03%

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