[HWGB] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 65.2%
YoY- 83.06%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 263,344 251,502 240,529 220,262 183,462 162,851 144,047 49.67%
PBT 6,884 -3,357 9,311 -4,539 -9,567 -9,167 -25,124 -
Tax 0 0 0 1,497 1,497 1,144 1,497 -
NP 6,884 -3,357 9,311 -3,042 -8,070 -8,023 -23,627 -
-
NP to SH 9,143 -2,463 9,849 -2,728 -7,839 -7,833 -23,451 -
-
Tax Rate 0.00% - 0.00% - - - - -
Total Cost 256,460 254,859 231,218 223,304 191,532 170,874 167,674 32.85%
-
Net Worth 101,786 96,847 90,890 78,072 63,254 57,939 47,490 66.46%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 101,786 96,847 90,890 78,072 63,254 57,939 47,490 66.46%
NOSH 462,666 461,176 432,812 410,909 332,919 275,900 276,109 41.21%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.61% -1.33% 3.87% -1.38% -4.40% -4.93% -16.40% -
ROE 8.98% -2.54% 10.84% -3.49% -12.39% -13.52% -49.38% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 56.92 54.53 55.57 53.60 55.11 59.03 52.17 5.99%
EPS 1.98 -0.53 2.28 -0.66 -2.35 -2.84 -8.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.21 0.19 0.19 0.21 0.172 17.88%
Adjusted Per Share Value based on latest NOSH - 410,909
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 128.12 122.36 117.02 107.16 89.26 79.23 70.08 49.67%
EPS 4.45 -1.20 4.79 -1.33 -3.81 -3.81 -11.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4952 0.4712 0.4422 0.3798 0.3077 0.2819 0.231 66.48%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.45 0.73 0.35 0.17 0.14 0.17 0.19 -
P/RPS 0.79 1.34 0.63 0.32 0.25 0.29 0.36 69.11%
P/EPS 22.77 -136.69 15.38 -25.61 -5.95 -5.99 -2.24 -
EY 4.39 -0.73 6.50 -3.91 -16.82 -16.70 -44.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 3.48 1.67 0.89 0.74 0.81 1.10 51.61%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 24/05/11 28/02/11 22/11/10 25/08/10 26/05/10 24/02/10 -
Price 0.34 0.57 0.64 0.37 0.16 0.13 0.20 -
P/RPS 0.60 1.05 1.15 0.69 0.29 0.22 0.38 35.70%
P/EPS 17.21 -106.73 28.12 -55.73 -6.80 -4.58 -2.35 -
EY 5.81 -0.94 3.56 -1.79 -14.72 -21.84 -42.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.71 3.05 1.95 0.84 0.62 1.16 21.37%

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