[HWGB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -57.04%
YoY- -71.1%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 189,089 203,439 196,163 200,137 190,380 186,698 181,920 2.60%
PBT 11,762 7,913 -369 2,759 7,025 6,191 7,338 36.92%
Tax -6,069 -4,561 -553 -780 -2,418 -2,484 -2,649 73.70%
NP 5,693 3,352 -922 1,979 4,607 3,707 4,689 13.79%
-
NP to SH 5,693 3,352 -922 1,979 4,607 3,707 4,689 13.79%
-
Tax Rate 51.60% 57.64% - 28.27% 34.42% 40.12% 36.10% -
Total Cost 183,396 200,087 197,085 198,158 185,773 182,991 177,231 2.30%
-
Net Worth 120,063 113,597 102,171 92,495 91,949 79,788 73,999 38.03%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 120,063 113,597 102,171 92,495 91,949 79,788 73,999 38.03%
NOSH 222,340 218,457 208,513 196,800 199,891 185,555 184,999 13.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.01% 1.65% -0.47% 0.99% 2.42% 1.99% 2.58% -
ROE 4.74% 2.95% -0.90% 2.14% 5.01% 4.65% 6.34% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 85.04 93.13 94.08 101.70 95.24 100.62 98.34 -9.22%
EPS 2.56 1.53 -0.44 1.01 2.30 2.00 2.53 0.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.52 0.49 0.47 0.46 0.43 0.40 22.12%
Adjusted Per Share Value based on latest NOSH - 196,800
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 91.99 98.97 95.43 97.37 92.62 90.83 88.51 2.60%
EPS 2.77 1.63 -0.45 0.96 2.24 1.80 2.28 13.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5841 0.5527 0.4971 0.45 0.4473 0.3882 0.36 38.03%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.96 0.80 0.71 0.79 0.68 0.94 1.21 -
P/RPS 1.13 0.86 0.75 0.78 0.71 0.93 1.23 -5.49%
P/EPS 37.49 52.14 -160.57 78.56 29.50 47.05 47.74 -14.86%
EY 2.67 1.92 -0.62 1.27 3.39 2.13 2.09 17.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.54 1.45 1.68 1.48 2.19 3.03 -29.83%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 26/08/03 28/05/03 26/02/03 25/11/02 27/08/02 30/05/02 -
Price 0.96 1.01 0.83 0.74 0.87 0.93 1.00 -
P/RPS 1.13 1.08 0.88 0.73 0.91 0.92 1.02 7.05%
P/EPS 37.49 65.82 -187.71 73.59 37.75 46.55 39.45 -3.33%
EY 2.67 1.52 -0.53 1.36 2.65 2.15 2.53 3.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.94 1.69 1.57 1.89 2.16 2.50 -20.24%

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