[HWGB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 6.37%
YoY- 108.42%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 170,479 76,411 37,954 227,743 180,187 93,122 35,123 185.84%
PBT -1,839 64 205 1,611 3,244 -1,460 273 -
Tax -747 -594 -294 -663 -2,161 -393 -198 141.76%
NP -2,586 -530 -89 948 1,083 -1,853 75 -
-
NP to SH -1,629 163 162 1,536 1,444 -1,606 161 -
-
Tax Rate - 928.12% 143.41% 41.15% 66.62% - 72.53% -
Total Cost 173,065 76,941 38,043 226,795 179,104 94,975 35,048 189.13%
-
Net Worth 63,464 62,483 62,100 64,182 66,646 66,455 64,399 -0.96%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 63,464 62,483 62,100 64,182 66,646 66,455 64,399 -0.96%
NOSH 275,932 271,666 270,000 274,285 277,692 276,896 268,333 1.87%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -1.52% -0.69% -0.23% 0.42% 0.60% -1.99% 0.21% -
ROE -2.57% 0.26% 0.26% 2.39% 2.17% -2.42% 0.25% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 61.78 28.13 14.06 83.03 64.89 33.63 13.09 180.57%
EPS -0.59 0.06 0.06 0.56 0.52 -0.58 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.23 0.234 0.24 0.24 0.24 -2.78%
Adjusted Per Share Value based on latest NOSH - 230,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 82.94 37.17 18.46 110.80 87.66 45.30 17.09 185.82%
EPS -0.79 0.08 0.08 0.75 0.70 -0.78 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3088 0.304 0.3021 0.3123 0.3242 0.3233 0.3133 -0.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.26 0.25 0.25 0.31 0.24 0.23 0.25 -
P/RPS 0.42 0.89 1.78 0.37 0.37 0.68 1.91 -63.46%
P/EPS -44.04 416.67 416.67 55.36 46.15 -39.66 416.67 -
EY -2.27 0.24 0.24 1.81 2.17 -2.52 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.09 1.09 1.32 1.00 0.96 1.04 5.67%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 14/08/08 26/05/08 25/02/08 26/11/07 28/08/07 21/05/07 -
Price 0.22 0.25 0.32 0.29 0.28 0.23 0.20 -
P/RPS 0.36 0.89 2.28 0.35 0.43 0.68 1.53 -61.78%
P/EPS -37.27 416.67 533.33 51.79 53.85 -39.66 333.33 -
EY -2.68 0.24 0.19 1.93 1.86 -2.52 0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.09 1.39 1.24 1.17 0.96 0.83 10.15%

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