[HWGB] QoQ TTM 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- 0.69%
YoY- -129.23%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 208,005 224,981 229,196 240,644 255,171 242,587 243,568 -10.01%
PBT -28,706 -27,818 -25,845 -33,727 -34,966 -35,204 -34,136 -10.93%
Tax -289 -289 -289 0 0 0 0 -
NP -28,995 -28,107 -26,134 -33,727 -34,966 -35,204 -34,136 -10.33%
-
NP to SH -27,490 -26,764 -24,442 -32,986 -33,214 -32,829 -32,517 -10.61%
-
Tax Rate - - - - - - - -
Total Cost 237,000 253,088 255,330 274,371 290,137 277,791 277,704 -10.05%
-
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 -13.94% -12.49% -11.40% -14.02% -13.70% -14.51% -14.01% -
ROE -42.13% -37.65% -33.08% -42.01% -40.94% -43.39% -37.47% -
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 35.06 37.97 40.33 42.90 47.18 44.88 44.91 -15.25%
EPS -4.63 -4.52 -4.30 -5.88 -6.14 -6.07 -6.00 -15.90%
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 101.20 109.45 111.51 117.07 124.14 118.02 118.50 -10.01%
EPS -13.37 -13.02 -11.89 -16.05 -16.16 -15.97 -15.82 -10.63%
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 0.53 0.50 0.50 0.50 0.51 0.50 0.67 -14.50%
P/EPS -3.99 -4.21 -4.65 -3.66 -3.91 -3.70 -5.00 -14.00%
EY -25.05 -23.78 -21.50 -27.35 -25.59 -27.00 -19.99 16.28%
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 0.57 0.49 0.53 0.50 0.48 0.61 0.52 6.32%
P/EPS -4.32 -4.10 -5.00 -3.66 -3.66 -4.53 -3.92 6.71%
EY -23.17 -24.42 -20.00 -27.35 -27.29 -22.09 -25.51 -6.22%
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