[HWGB] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 16.57%
YoY- -1181.95%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 255,171 242,587 243,568 239,637 231,660 244,272 246,655 2.29%
PBT -34,966 -35,204 -34,136 -18,393 -20,354 -12,451 -11,228 113.40%
Tax 0 0 0 589 -125 -125 -125 -
NP -34,966 -35,204 -34,136 -17,804 -20,479 -12,576 -11,353 111.83%
-
NP to SH -33,214 -32,829 -32,517 -14,390 -17,247 -8,790 -7,022 182.04%
-
Tax Rate - - - - - - - -
Total Cost 290,137 277,791 277,704 257,441 252,139 256,848 258,008 8.14%
-
Net Worth 81,125 75,668 86,770 97,056 86,282 100,487 93,099 -8.77%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 81,125 75,668 86,770 97,056 86,282 100,487 93,099 -8.77%
NOSH 540,833 540,487 542,318 539,200 539,268 502,439 489,999 6.80%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -13.70% -14.51% -14.01% -7.43% -8.84% -5.15% -4.60% -
ROE -40.94% -43.39% -37.47% -14.83% -19.99% -8.75% -7.54% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 47.18 44.88 44.91 44.44 42.96 48.62 50.34 -4.23%
EPS -6.14 -6.07 -6.00 -2.67 -3.20 -1.75 -1.43 164.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.16 0.18 0.16 0.20 0.19 -14.59%
Adjusted Per Share Value based on latest NOSH - 539,200
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 124.14 118.02 118.50 116.59 112.70 118.84 120.00 2.28%
EPS -16.16 -15.97 -15.82 -7.00 -8.39 -4.28 -3.42 181.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3947 0.3681 0.4221 0.4722 0.4198 0.4889 0.4529 -8.76%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.24 0.225 0.30 0.31 0.39 0.40 0.34 -
P/RPS 0.51 0.50 0.67 0.70 0.91 0.82 0.68 -17.46%
P/EPS -3.91 -3.70 -5.00 -11.62 -12.19 -22.86 -23.73 -69.97%
EY -25.59 -27.00 -19.99 -8.61 -8.20 -4.37 -4.21 233.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.61 1.88 1.72 2.44 2.00 1.79 -7.21%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 27/05/13 12/04/13 27/11/12 28/08/12 22/05/12 29/02/12 -
Price 0.225 0.275 0.235 0.30 0.35 0.40 0.41 -
P/RPS 0.48 0.61 0.52 0.68 0.81 0.82 0.81 -29.47%
P/EPS -3.66 -4.53 -3.92 -11.24 -10.94 -22.86 -28.61 -74.64%
EY -27.29 -22.09 -25.51 -8.90 -9.14 -4.37 -3.50 293.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.96 1.47 1.67 2.19 2.00 2.16 -21.59%

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