[HWGB] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 267.35%
YoY- 276.03%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 240,529 248,076 196,042 162,676 144,043 146,454 117,210 61.27%
PBT 9,313 8,792 8,934 39,628 -25,480 -18,657 -22,184 -
Tax 0 0 0 0 1,497 0 0 -
NP 9,313 8,792 8,934 39,628 -23,983 -18,657 -22,184 -
-
NP to SH 9,851 9,148 9,202 39,840 -23,807 -18,485 -22,026 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - - -
Total Cost 231,216 239,284 187,108 123,048 168,026 165,111 139,394 39.99%
-
Net Worth 79,164 68,250 63,347 57,939 46,890 58,432 60,447 19.64%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 79,164 68,250 63,347 57,939 46,890 58,432 60,447 19.64%
NOSH 376,973 359,214 333,405 275,900 275,823 275,626 276,015 23.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.87% 3.54% 4.56% 24.36% -16.65% -12.74% -18.93% -
ROE 12.44% 13.40% 14.53% 68.76% -50.77% -31.64% -36.44% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 63.81 69.06 58.80 58.96 52.22 53.14 42.47 31.08%
EPS 2.61 2.55 2.76 14.44 -8.63 -6.71 -7.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.19 0.21 0.17 0.212 0.219 -2.75%
Adjusted Per Share Value based on latest NOSH - 275,900
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 117.02 120.69 95.38 79.14 70.08 71.25 57.02 61.28%
EPS 4.79 4.45 4.48 19.38 -11.58 -8.99 -10.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3851 0.332 0.3082 0.2819 0.2281 0.2843 0.2941 19.62%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.35 0.17 0.14 0.17 0.19 0.23 0.23 -
P/RPS 0.55 0.25 0.24 0.29 0.36 0.43 0.54 1.22%
P/EPS 13.39 6.68 5.07 1.18 -2.20 -3.43 -2.88 -
EY 7.47 14.98 19.71 84.94 -45.43 -29.16 -34.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.89 0.74 0.81 1.12 1.08 1.05 36.13%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 22/11/10 25/08/10 26/05/10 24/02/10 23/11/09 27/08/09 -
Price 0.64 0.37 0.16 0.13 0.20 0.20 0.25 -
P/RPS 1.00 0.54 0.27 0.22 0.38 0.38 0.59 42.01%
P/EPS 24.49 14.53 5.80 0.90 -2.32 -2.98 -3.13 -
EY 4.08 6.88 17.25 111.08 -43.16 -33.53 -31.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 1.95 0.84 0.62 1.18 0.94 1.14 92.37%

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