[HWGB] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -627.97%
YoY- -171.3%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 239,637 231,660 244,272 246,655 247,791 263,344 251,502 -3.16%
PBT -18,393 -20,354 -12,451 -11,228 -1,359 6,884 -3,357 209.82%
Tax 589 -125 -125 -125 -714 0 0 -
NP -17,804 -20,479 -12,576 -11,353 -2,073 6,884 -3,357 203.19%
-
NP to SH -14,390 -17,247 -8,790 -7,022 1,330 9,143 -2,463 223.34%
-
Tax Rate - - - - - 0.00% - -
Total Cost 257,441 252,139 256,848 258,008 249,864 256,460 254,859 0.67%
-
Net Worth 97,056 86,282 100,487 93,099 101,804 101,786 96,847 0.14%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 97,056 86,282 100,487 93,099 101,804 101,786 96,847 0.14%
NOSH 539,200 539,268 502,439 489,999 462,749 462,666 461,176 10.95%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -7.43% -8.84% -5.15% -4.60% -0.84% 2.61% -1.33% -
ROE -14.83% -19.99% -8.75% -7.54% 1.31% 8.98% -2.54% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 44.44 42.96 48.62 50.34 53.55 56.92 54.53 -12.71%
EPS -2.67 -3.20 -1.75 -1.43 0.29 1.98 -0.53 193.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.16 0.20 0.19 0.22 0.22 0.21 -9.74%
Adjusted Per Share Value based on latest NOSH - 489,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 116.59 112.70 118.84 120.00 120.55 128.12 122.36 -3.16%
EPS -7.00 -8.39 -4.28 -3.42 0.65 4.45 -1.20 223.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4722 0.4198 0.4889 0.4529 0.4953 0.4952 0.4712 0.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.31 0.39 0.40 0.34 0.30 0.45 0.73 -
P/RPS 0.70 0.91 0.82 0.68 0.56 0.79 1.34 -35.06%
P/EPS -11.62 -12.19 -22.86 -23.73 104.38 22.77 -136.69 -80.57%
EY -8.61 -8.20 -4.37 -4.21 0.96 4.39 -0.73 415.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.44 2.00 1.79 1.36 2.05 3.48 -37.40%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 22/05/12 29/02/12 24/11/11 24/08/11 24/05/11 -
Price 0.30 0.35 0.40 0.41 0.36 0.34 0.57 -
P/RPS 0.68 0.81 0.82 0.81 0.67 0.60 1.05 -25.08%
P/EPS -11.24 -10.94 -22.86 -28.61 125.26 17.21 -106.73 -77.60%
EY -8.90 -9.14 -4.37 -3.50 0.80 5.81 -0.94 345.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.19 2.00 2.16 1.64 1.55 2.71 -27.52%

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