[HWGB] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 69.84%
YoY- 23.57%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 194,110 190,338 181,356 189,089 203,439 196,163 200,137 -2.01%
PBT -26,453 3,638 6,738 11,762 7,913 -369 2,759 -
Tax -3,310 -6,635 -6,609 -6,069 -4,561 -553 -780 162.34%
NP -29,763 -2,997 129 5,693 3,352 -922 1,979 -
-
NP to SH -29,763 -2,997 129 5,693 3,352 -922 1,979 -
-
Tax Rate - 182.38% 98.09% 51.60% 57.64% - 28.27% -
Total Cost 223,873 193,335 181,227 183,396 200,087 197,085 198,158 8.48%
-
Net Worth 133,442 150,208 138,740 120,063 113,597 102,171 92,495 27.70%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 133,442 150,208 138,740 120,063 113,597 102,171 92,495 27.70%
NOSH 261,651 254,590 227,443 222,340 218,457 208,513 196,800 20.93%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -15.33% -1.57% 0.07% 3.01% 1.65% -0.47% 0.99% -
ROE -22.30% -2.00% 0.09% 4.74% 2.95% -0.90% 2.14% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 74.19 74.76 79.74 85.04 93.13 94.08 101.70 -18.97%
EPS -11.38 -1.18 0.06 2.56 1.53 -0.44 1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.59 0.61 0.54 0.52 0.49 0.47 5.60%
Adjusted Per Share Value based on latest NOSH - 222,340
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 94.44 92.60 88.23 91.99 98.97 95.43 97.37 -2.01%
EPS -14.48 -1.46 0.06 2.77 1.63 -0.45 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6492 0.7308 0.675 0.5841 0.5527 0.4971 0.45 27.70%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.59 0.87 1.00 0.96 0.80 0.71 0.79 -
P/RPS 0.80 1.16 1.25 1.13 0.86 0.75 0.78 1.70%
P/EPS -5.19 -73.91 1,763.13 37.49 52.14 -160.57 78.56 -
EY -19.28 -1.35 0.06 2.67 1.92 -0.62 1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.47 1.64 1.78 1.54 1.45 1.68 -21.89%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 25/05/04 24/02/04 19/11/03 26/08/03 28/05/03 26/02/03 -
Price 0.40 0.60 1.01 0.96 1.01 0.83 0.74 -
P/RPS 0.54 0.80 1.27 1.13 1.08 0.88 0.73 -18.22%
P/EPS -3.52 -50.97 1,780.76 37.49 65.82 -187.71 73.59 -
EY -28.44 -1.96 0.06 2.67 1.52 -0.53 1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.02 1.66 1.78 1.94 1.69 1.57 -37.29%

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