[HWGB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 41.12%
YoY- -75.17%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 243,567 186,300 105,840 49,259 249,359 193,319 120,836 59.23%
PBT -34,139 -11,245 -7,090 -3,984 -11,240 -4,078 2,038 -
Tax 0 0 0 0 -125 -714 0 -
NP -34,139 -11,245 -7,090 -3,984 -11,365 -4,792 2,038 -
-
NP to SH -32,519 -9,029 -6,333 -4,120 -6,997 -1,658 3,895 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 277,706 197,545 112,930 53,243 260,724 198,111 118,798 75.68%
-
Net Worth 84,979 95,042 83,055 100,487 89,223 101,322 102,011 -11.41%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 84,979 95,042 83,055 100,487 89,223 101,322 102,011 -11.41%
NOSH 531,122 528,011 519,098 502,439 469,597 460,555 463,690 9.42%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -14.02% -6.04% -6.70% -8.09% -4.56% -2.48% 1.69% -
ROE -38.27% -9.50% -7.63% -4.10% -7.84% -1.64% 3.82% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 45.86 35.28 20.39 9.80 53.10 41.98 26.06 45.51%
EPS -6.12 -1.71 -1.22 -0.82 -1.49 -0.36 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.18 0.16 0.20 0.19 0.22 0.22 -19.04%
Adjusted Per Share Value based on latest NOSH - 502,439
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 118.50 90.64 51.49 23.96 121.31 94.05 58.79 59.22%
EPS -15.82 -4.39 -3.08 -2.00 -3.40 -0.81 1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4134 0.4624 0.4041 0.4889 0.4341 0.4929 0.4963 -11.42%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.30 0.31 0.39 0.40 0.34 0.30 0.45 -
P/RPS 0.65 0.88 1.91 4.08 0.64 0.71 1.73 -47.77%
P/EPS -4.90 -18.13 -31.97 -48.78 -22.82 -83.33 53.57 -
EY -20.41 -5.52 -3.13 -2.05 -4.38 -1.20 1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.72 2.44 2.00 1.79 1.36 2.05 -5.58%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 12/04/13 27/11/12 28/08/12 22/05/12 29/02/12 24/11/11 24/08/11 -
Price 0.235 0.30 0.35 0.40 0.41 0.36 0.34 -
P/RPS 0.51 0.85 1.72 4.08 0.77 0.86 1.30 -46.25%
P/EPS -3.84 -17.54 -28.69 -48.78 -27.52 -100.00 40.48 -
EY -26.05 -5.70 -3.49 -2.05 -3.63 -1.00 2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.67 2.19 2.00 2.16 1.64 1.55 -3.45%

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