[HWGB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 66.25%
YoY- -57.24%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 148,101 114,244 71,508 32,308 188,731 147,307 93,873 35.33%
PBT -19,539 -7,701 -9,299 -6,091 -20,247 -13,787 -9,923 56.77%
Tax 111 0 0 0 51 -16 -4 -
NP -19,428 -7,701 -9,299 -6,091 -20,196 -13,803 -9,927 56.14%
-
NP to SH -13,617 -6,511 -8,186 -5,502 -16,303 -11,841 -8,450 37.25%
-
Tax Rate - - - - - - - -
Total Cost 167,529 121,945 80,807 38,399 208,927 161,110 103,800 37.39%
-
Net Worth 34,256 41,737 39,355 33,144 36,095 42,074 47,943 -19.99%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 34,256 41,737 39,355 33,144 36,095 42,074 47,943 -19.99%
NOSH 998,045 834,743 787,115 662,891 601,586 601,065 599,290 40.28%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -13.12% -6.74% -13.00% -18.85% -10.70% -9.37% -10.57% -
ROE -39.75% -15.60% -20.80% -16.60% -45.17% -28.14% -17.63% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 17.29 13.69 9.08 4.87 31.37 24.51 15.66 6.79%
EPS -1.47 -0.78 -1.04 -0.83 -2.71 -1.97 -1.41 2.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.05 0.05 0.06 0.07 0.08 -36.87%
Adjusted Per Share Value based on latest NOSH - 662,891
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 72.05 55.58 34.79 15.72 91.82 71.67 45.67 35.33%
EPS -6.62 -3.17 -3.98 -2.68 -7.93 -5.76 -4.11 37.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1667 0.2031 0.1915 0.1613 0.1756 0.2047 0.2332 -19.97%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.055 0.06 0.055 0.06 0.095 0.07 0.12 -
P/RPS 0.32 0.44 0.61 1.23 0.30 0.29 0.77 -44.16%
P/EPS -3.46 -7.69 -5.29 -7.23 -3.51 -3.55 -8.51 -44.96%
EY -28.91 -13.00 -18.91 -13.83 -28.53 -28.14 -11.75 81.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.20 1.10 1.20 1.58 1.00 1.50 -5.38%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 23/11/16 26/08/16 26/05/16 26/02/16 25/11/15 20/08/15 -
Price 0.06 0.05 0.055 0.06 0.075 0.095 0.075 -
P/RPS 0.35 0.37 0.61 1.23 0.24 0.39 0.48 -18.91%
P/EPS -3.77 -6.41 -5.29 -7.23 -2.77 -4.82 -5.32 -20.43%
EY -26.50 -15.60 -18.91 -13.83 -36.13 -20.74 -18.80 25.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.00 1.10 1.20 1.25 1.36 0.94 36.36%

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