[HWGB] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 5.03%
YoY- -5.08%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 196,078 185,827 189,148 194,278 204,221 204,522 200,070 -1.33%
PBT -44,677 -47,864 -42,265 -43,458 -46,787 -63,265 -70,603 -26.35%
Tax -4,007 -3,514 -3,743 1,918 3,048 2,900 4,021 -
NP -48,684 -51,378 -46,008 -41,540 -43,739 -60,365 -66,582 -18.88%
-
NP to SH -48,587 -51,378 -46,008 -41,540 -43,739 -60,365 -66,582 -18.99%
-
Tax Rate - - - - - - - -
Total Cost 244,762 237,205 235,156 235,818 247,960 264,887 266,652 -5.56%
-
Net Worth 74,181 77,035 82,724 111,168 105,842 107,517 107,517 -21.97%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 74,181 77,035 82,724 111,168 105,842 107,517 107,517 -21.97%
NOSH 274,745 275,128 275,749 264,687 264,605 262,236 262,236 3.16%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -24.83% -27.65% -24.32% -21.38% -21.42% -29.52% -33.28% -
ROE -65.50% -66.69% -55.62% -37.37% -41.32% -56.14% -61.93% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 71.37 67.54 68.59 73.40 77.18 77.99 76.29 -4.35%
EPS -17.68 -18.67 -16.68 -15.69 -16.53 -23.02 -25.39 -21.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.30 0.42 0.40 0.41 0.41 -24.36%
Adjusted Per Share Value based on latest NOSH - 264,687
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 95.39 90.41 92.02 94.52 99.35 99.50 97.34 -1.34%
EPS -23.64 -25.00 -22.38 -20.21 -21.28 -29.37 -32.39 -18.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3609 0.3748 0.4025 0.5408 0.5149 0.5231 0.5231 -21.97%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.24 0.18 0.16 0.20 0.23 0.31 0.37 -
P/RPS 0.34 0.27 0.23 0.27 0.30 0.40 0.48 -20.58%
P/EPS -1.36 -0.96 -0.96 -1.27 -1.39 -1.35 -1.46 -4.63%
EY -73.68 -103.75 -104.28 -78.47 -71.87 -74.26 -68.62 4.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.64 0.53 0.48 0.58 0.76 0.90 -0.74%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 24/02/06 22/11/05 29/08/05 25/05/05 24/02/05 -
Price 0.22 0.22 0.17 0.19 0.22 0.20 0.40 -
P/RPS 0.31 0.33 0.25 0.26 0.29 0.26 0.52 -29.23%
P/EPS -1.24 -1.18 -1.02 -1.21 -1.33 -0.87 -1.58 -14.95%
EY -80.38 -84.88 -98.15 -82.60 -75.14 -115.10 -63.48 17.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.57 0.45 0.55 0.49 0.98 -11.95%

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