[HWGB] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 4.93%
YoY- 8.46%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 52,190 44,063 45,819 65,933 69,166 48,278 57,267 -6.01%
PBT -3,753 -7,025 -15,012 -2,916 -2,865 -5,052 -22,894 -70.14%
Tax 0 0 -289 0 0 0 0 -
NP -3,753 -7,025 -15,301 -2,916 -2,865 -5,052 -22,894 -70.14%
-
NP to SH -3,322 -6,754 -14,946 -2,468 -2,596 -4,432 -23,490 -72.95%
-
Tax Rate - - - - - - - -
Total Cost 55,943 51,088 61,120 68,849 72,031 53,330 80,161 -21.37%
-
Net Worth 65,253 71,094 73,877 78,527 81,125 75,668 86,770 -17.34%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 65,253 71,094 73,877 78,527 81,125 75,668 86,770 -17.34%
NOSH 593,214 592,456 568,288 560,909 540,833 540,487 542,318 6.18%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -7.19% -15.94% -33.39% -4.42% -4.14% -10.46% -39.98% -
ROE -5.09% -9.50% -20.23% -3.14% -3.20% -5.86% -27.07% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.80 7.44 8.06 11.75 12.79 8.93 10.56 -11.47%
EPS -0.56 -1.14 -2.63 -0.44 -0.48 -0.82 -4.33 -74.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.13 0.14 0.15 0.14 0.16 -22.15%
Adjusted Per Share Value based on latest NOSH - 560,909
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 25.39 21.44 22.29 32.08 33.65 23.49 27.86 -6.01%
EPS -1.62 -3.29 -7.27 -1.20 -1.26 -2.16 -11.43 -72.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3175 0.3459 0.3594 0.382 0.3947 0.3681 0.4221 -17.33%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.185 0.19 0.20 0.215 0.24 0.225 0.30 -
P/RPS 2.10 2.55 2.48 1.83 1.88 2.52 2.84 -18.27%
P/EPS -33.04 -16.67 -7.60 -48.86 -50.00 -27.44 -6.93 184.08%
EY -3.03 -6.00 -13.15 -2.05 -2.00 -3.64 -14.44 -64.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.58 1.54 1.54 1.60 1.61 1.88 -7.24%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 25/02/14 26/11/13 20/08/13 27/05/13 12/04/13 -
Price 0.20 0.185 0.215 0.215 0.225 0.275 0.235 -
P/RPS 2.27 2.49 2.67 1.83 1.76 3.08 2.23 1.19%
P/EPS -35.71 -16.23 -8.17 -48.86 -46.88 -33.54 -5.43 252.22%
EY -2.80 -6.16 -12.23 -2.05 -2.13 -2.98 -18.43 -71.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.54 1.65 1.54 1.50 1.96 1.47 15.34%

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