[HWGB] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 33.09%
YoY- -71.36%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 144,471 62,227 21,806 200,137 155,519 58,925 25,780 215.16%
PBT 11,895 5,351 -3,073 2,759 2,892 197 55 3491.26%
Tax -6,694 -4,330 -13 -780 -1,405 -197 -55 2348.76%
NP 5,201 1,021 -3,086 1,979 1,487 0 0 -
-
NP to SH 5,201 1,021 -3,086 1,979 1,487 -352 -185 -
-
Tax Rate 56.28% 80.92% - 28.27% 48.58% 100.00% 100.00% -
Total Cost 139,270 61,206 24,892 198,158 154,032 58,925 25,780 207.56%
-
Net Worth 117,022 110,608 102,171 92,092 88,833 84,088 73,999 35.69%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 117,022 110,608 102,171 92,092 88,833 84,088 73,999 35.69%
NOSH 216,708 212,708 208,513 195,940 193,116 195,555 184,999 11.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.60% 1.64% -14.15% 0.99% 0.96% 0.00% 0.00% -
ROE 4.44% 0.92% -3.02% 2.15% 1.67% -0.42% -0.25% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 66.67 29.25 10.46 102.14 80.53 30.13 13.94 183.59%
EPS 2.40 0.48 -1.48 1.01 0.77 -0.18 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.52 0.49 0.47 0.46 0.43 0.40 22.12%
Adjusted Per Share Value based on latest NOSH - 196,800
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 70.29 30.27 10.61 97.37 75.66 28.67 12.54 215.21%
EPS 2.53 0.50 -1.50 0.96 0.72 -0.17 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5693 0.5381 0.4971 0.448 0.4322 0.4091 0.36 35.69%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.96 0.80 0.71 0.79 0.68 0.94 1.21 -
P/RPS 1.44 2.73 6.79 0.77 0.84 3.12 8.68 -69.77%
P/EPS 40.00 166.67 -47.97 78.22 88.31 -522.22 -1,210.00 -
EY 2.50 0.60 -2.08 1.28 1.13 -0.19 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.54 1.45 1.68 1.48 2.19 3.03 -29.83%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 26/08/03 28/05/03 26/02/03 25/11/02 27/08/02 30/05/02 -
Price 0.96 1.01 0.83 0.74 0.87 0.93 1.00 -
P/RPS 1.44 3.45 7.94 0.72 1.08 3.09 7.18 -65.70%
P/EPS 40.00 210.42 -56.08 73.27 112.99 -516.67 -1,000.00 -
EY 2.50 0.48 -1.78 1.36 0.89 -0.19 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.94 1.69 1.57 1.89 2.16 2.50 -20.24%

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