[HWGB] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -31.52%
YoY- -93.77%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 200,137 190,380 186,698 181,920 186,275 199,823 131,347 32.31%
PBT 2,759 7,025 6,191 7,338 10,172 10,818 78,985 -89.24%
Tax -780 -2,418 -2,484 -2,649 -3,325 -3,062 -2,000 -46.52%
NP 1,979 4,607 3,707 4,689 6,847 7,756 76,985 -91.23%
-
NP to SH 1,979 4,607 3,707 4,689 6,847 7,756 76,985 -91.23%
-
Tax Rate 28.27% 34.42% 40.12% 36.10% 32.69% 28.30% 2.53% -
Total Cost 198,158 185,773 182,991 177,231 179,428 192,067 54,362 136.29%
-
Net Worth 92,495 91,949 79,788 73,999 60,237 26,604 20,374 173.42%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 92,495 91,949 79,788 73,999 60,237 26,604 20,374 173.42%
NOSH 196,800 199,891 185,555 184,999 172,108 156,499 156,730 16.34%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.99% 2.42% 1.99% 2.58% 3.68% 3.88% 58.61% -
ROE 2.14% 5.01% 4.65% 6.34% 11.37% 29.15% 377.84% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 101.70 95.24 100.62 98.34 108.23 127.68 83.80 13.73%
EPS 1.01 2.30 2.00 2.53 3.98 4.96 49.12 -92.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.43 0.40 0.35 0.17 0.13 135.00%
Adjusted Per Share Value based on latest NOSH - 184,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 97.37 92.62 90.83 88.51 90.62 97.22 63.90 32.31%
EPS 0.96 2.24 1.80 2.28 3.33 3.77 37.45 -91.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.4473 0.3882 0.36 0.2931 0.1294 0.0991 173.46%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 03/09/01 29/06/01 -
Price 0.79 0.68 0.94 1.21 1.14 2.19 0.80 -
P/RPS 0.78 0.71 0.93 1.23 1.05 1.72 0.95 -12.28%
P/EPS 78.56 29.50 47.05 47.74 28.66 44.19 1.63 1215.05%
EY 1.27 3.39 2.13 2.09 3.49 2.26 61.40 -92.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.48 2.19 3.03 3.26 12.88 6.15 -57.79%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 25/11/02 27/08/02 30/05/02 25/02/02 03/09/01 22/08/01 -
Price 0.74 0.87 0.93 1.00 1.16 2.19 0.86 -
P/RPS 0.73 0.91 0.92 1.02 1.07 1.72 1.03 -20.45%
P/EPS 73.59 37.75 46.55 39.45 29.16 44.19 1.75 1101.05%
EY 1.36 2.65 2.15 2.53 3.43 2.26 57.12 -91.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.89 2.16 2.50 3.31 12.88 6.62 -61.58%

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