[HWGB] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -10.22%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 162,968 161,719 162,343 156,565 148,712 148,595 149,718 5.81%
PBT -21,734 -22,438 -24,034 -22,943 -14,874 -12,693 -15,280 26.44%
Tax 628 2,927 3,128 3,128 -78 -78 111 217.17%
NP -21,106 -19,511 -20,906 -19,815 -14,952 -12,771 -15,169 24.60%
-
NP to SH -12,295 -10,610 -12,021 -10,899 -9,888 -7,792 -9,776 16.49%
-
Tax Rate - - - - - - - -
Total Cost 184,074 181,230 183,249 176,380 163,664 161,366 164,887 7.60%
-
Net Worth 30,073 28,859 25,217 19,963 39,925 39,523 39,921 -17.19%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - 1,591 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 30,073 28,859 25,217 19,963 39,925 39,523 39,921 -17.19%
NOSH 324,611 324,611 324,611 998,245 998,245 998,245 998,046 -52.67%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -12.95% -12.06% -12.88% -12.66% -10.05% -8.59% -10.13% -
ROE -40.88% -36.76% -47.67% -54.60% -24.77% -19.72% -24.49% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 54.19 56.04 64.38 15.69 14.90 15.04 15.00 135.25%
EPS -4.09 -3.68 -4.77 -1.09 -0.99 -0.79 -0.98 158.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.10 0.10 0.10 0.02 0.04 0.04 0.04 84.09%
Adjusted Per Share Value based on latest NOSH - 998,245
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 79.29 78.68 78.98 76.17 72.35 72.29 72.84 5.81%
EPS -5.98 -5.16 -5.85 -5.30 -4.81 -3.79 -4.76 16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.77 -
NAPS 0.1463 0.1404 0.1227 0.0971 0.1942 0.1923 0.1942 -17.19%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.135 0.135 0.17 0.065 0.06 0.055 0.06 -
P/RPS 0.25 0.24 0.26 0.41 0.40 0.37 0.40 -26.87%
P/EPS -3.30 -3.67 -3.57 -5.95 -6.06 -6.97 -6.13 -33.79%
EY -30.28 -27.23 -28.04 -16.80 -16.51 -14.34 -16.33 50.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.66 -
P/NAPS 1.35 1.35 1.70 3.25 1.50 1.38 1.50 -6.77%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 30/05/18 27/02/18 23/11/17 21/08/17 30/05/17 -
Price 0.13 0.15 0.135 0.055 0.055 0.045 0.055 -
P/RPS 0.24 0.27 0.21 0.35 0.37 0.30 0.37 -25.04%
P/EPS -3.18 -4.08 -2.83 -5.04 -5.55 -5.71 -5.62 -31.56%
EY -31.45 -24.51 -35.31 -19.85 -18.01 -17.52 -17.81 46.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.90 -
P/NAPS 1.30 1.50 1.35 2.75 1.38 1.13 1.38 -3.89%

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