[HWGB] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 28.19%
YoY- 23.29%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 155,668 166,366 172,006 188,731 186,472 189,018 196,368 -14.30%
PBT -14,161 -19,623 -22,177 -20,247 -25,203 -22,005 -19,996 -20.49%
Tax 67 55 51 51 -258 -246 -242 -
NP -14,094 -19,568 -22,126 -20,196 -25,461 -22,251 -20,238 -21.38%
-
NP to SH -10,973 -16,039 -18,306 -16,303 -22,703 -19,626 -17,997 -28.03%
-
Tax Rate - - - - - - - -
Total Cost 169,762 185,934 194,132 208,927 211,933 211,269 216,606 -14.95%
-
Net Worth 41,874 39,470 33,144 36,178 42,387 48,302 53,374 -14.89%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 41,874 39,470 33,144 36,178 42,387 48,302 53,374 -14.89%
NOSH 837,499 789,411 662,891 602,972 605,535 603,780 593,050 25.79%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -9.05% -11.76% -12.86% -10.70% -13.65% -11.77% -10.31% -
ROE -26.20% -40.64% -55.23% -45.06% -53.56% -40.63% -33.72% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.59 21.07 25.95 31.30 30.79 31.31 33.11 -31.87%
EPS -1.31 -2.03 -2.76 -2.70 -3.75 -3.25 -3.03 -42.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.06 0.07 0.08 0.09 -32.34%
Adjusted Per Share Value based on latest NOSH - 602,972
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 75.73 80.94 83.68 91.82 90.72 91.96 95.53 -14.30%
EPS -5.34 -7.80 -8.91 -7.93 -11.05 -9.55 -8.76 -28.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2037 0.192 0.1613 0.176 0.2062 0.235 0.2597 -14.91%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.06 0.055 0.06 0.095 0.07 0.12 0.14 -
P/RPS 0.32 0.26 0.23 0.30 0.23 0.38 0.42 -16.53%
P/EPS -4.58 -2.71 -2.17 -3.51 -1.87 -3.69 -4.61 -0.43%
EY -21.84 -36.94 -46.03 -28.46 -53.56 -27.09 -21.68 0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.10 1.20 1.58 1.00 1.50 1.56 -16.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 26/08/16 26/05/16 26/02/16 25/11/15 20/08/15 27/05/15 -
Price 0.05 0.055 0.06 0.075 0.095 0.075 0.13 -
P/RPS 0.27 0.26 0.23 0.24 0.31 0.24 0.39 -21.68%
P/EPS -3.82 -2.71 -2.17 -2.77 -2.53 -2.31 -4.28 -7.28%
EY -26.20 -36.94 -46.03 -36.05 -39.47 -43.34 -23.34 7.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 1.20 1.25 1.36 0.94 1.44 -21.52%

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