[HWGB] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 46.33%
YoY- -135.4%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 48,278 57,267 80,460 56,582 49,259 56,039 72,483 -23.71%
PBT -5,052 -22,894 -4,155 -3,103 -3,984 -7,163 -6,116 -11.95%
Tax 0 0 0 0 0 588 -714 -
NP -5,052 -22,894 -4,155 -3,103 -3,984 -6,575 -6,830 -18.19%
-
NP to SH -4,432 -23,490 -2,696 -2,211 -4,120 -5,341 -5,553 -13.94%
-
Tax Rate - - - - - - - -
Total Cost 53,330 80,161 84,615 59,685 53,243 62,614 79,313 -23.23%
-
Net Worth 75,668 86,770 97,056 86,282 100,487 93,099 101,804 -17.93%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 75,668 86,770 97,056 86,282 100,487 93,099 101,804 -17.93%
NOSH 540,487 542,318 539,200 539,268 502,439 489,999 462,749 10.89%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -10.46% -39.98% -5.16% -5.48% -8.09% -11.73% -9.42% -
ROE -5.86% -27.07% -2.78% -2.56% -4.10% -5.74% -5.45% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.93 10.56 14.92 10.49 9.80 11.44 15.66 -31.21%
EPS -0.82 -4.33 -0.50 -0.41 -0.82 -1.09 -1.20 -22.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.16 0.18 0.16 0.20 0.19 0.22 -25.99%
Adjusted Per Share Value based on latest NOSH - 539,268
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.49 27.86 39.14 27.53 23.96 27.26 35.26 -23.70%
EPS -2.16 -11.43 -1.31 -1.08 -2.00 -2.60 -2.70 -13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3681 0.4221 0.4722 0.4198 0.4889 0.4529 0.4953 -17.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.225 0.30 0.31 0.39 0.40 0.34 0.30 -
P/RPS 2.52 2.84 2.08 3.72 4.08 2.97 1.92 19.85%
P/EPS -27.44 -6.93 -62.00 -95.12 -48.78 -31.19 -25.00 6.39%
EY -3.64 -14.44 -1.61 -1.05 -2.05 -3.21 -4.00 -6.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.88 1.72 2.44 2.00 1.79 1.36 11.89%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 12/04/13 27/11/12 28/08/12 22/05/12 29/02/12 24/11/11 -
Price 0.275 0.235 0.30 0.35 0.40 0.41 0.36 -
P/RPS 3.08 2.23 2.01 3.34 4.08 3.59 2.30 21.47%
P/EPS -33.54 -5.43 -60.00 -85.37 -48.78 -37.61 -30.00 7.71%
EY -2.98 -18.43 -1.67 -1.17 -2.05 -2.66 -3.33 -7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.47 1.67 2.19 2.00 2.16 1.64 12.60%

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