[HWGB] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -11.67%
YoY- 14.89%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 197,723 197,642 196,078 185,827 189,148 194,278 204,221 -2.12%
PBT -13,734 -45,299 -44,677 -47,864 -42,265 -43,458 -46,787 -55.73%
Tax -4,752 -4,615 -4,007 -3,514 -3,743 1,918 3,048 -
NP -18,486 -49,914 -48,684 -51,378 -46,008 -41,540 -43,739 -43.59%
-
NP to SH -18,239 -49,239 -48,587 -51,378 -46,008 -41,540 -43,739 -44.09%
-
Tax Rate - - - - - - - -
Total Cost 216,209 247,556 244,762 237,205 235,156 235,818 247,960 -8.70%
-
Net Worth 66,218 69,178 74,181 77,035 82,724 111,168 105,842 -26.78%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 66,218 69,178 74,181 77,035 82,724 111,168 105,842 -26.78%
NOSH 275,911 276,712 274,745 275,128 275,749 264,687 264,605 2.82%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -9.35% -25.25% -24.83% -27.65% -24.32% -21.38% -21.42% -
ROE -27.54% -71.18% -65.50% -66.69% -55.62% -37.37% -41.32% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 71.66 71.43 71.37 67.54 68.59 73.40 77.18 -4.81%
EPS -6.61 -17.79 -17.68 -18.67 -16.68 -15.69 -16.53 -45.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.25 0.27 0.28 0.30 0.42 0.40 -28.79%
Adjusted Per Share Value based on latest NOSH - 275,128
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 96.19 96.15 95.39 90.41 92.02 94.52 99.35 -2.12%
EPS -8.87 -23.96 -23.64 -25.00 -22.38 -20.21 -21.28 -44.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3222 0.3366 0.3609 0.3748 0.4025 0.5408 0.5149 -26.77%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.22 0.22 0.24 0.18 0.16 0.20 0.23 -
P/RPS 0.31 0.31 0.34 0.27 0.23 0.27 0.30 2.20%
P/EPS -3.33 -1.24 -1.36 -0.96 -0.96 -1.27 -1.39 78.75%
EY -30.05 -80.88 -73.68 -103.75 -104.28 -78.47 -71.87 -43.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.88 0.89 0.64 0.53 0.48 0.58 35.89%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 06/03/07 29/11/06 28/08/06 30/05/06 24/02/06 22/11/05 29/08/05 -
Price 0.22 0.23 0.22 0.22 0.17 0.19 0.22 -
P/RPS 0.31 0.32 0.31 0.33 0.25 0.26 0.29 4.53%
P/EPS -3.33 -1.29 -1.24 -1.18 -1.02 -1.21 -1.33 84.07%
EY -30.05 -77.37 -80.38 -84.88 -98.15 -82.60 -75.14 -45.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.92 0.81 0.79 0.57 0.45 0.55 40.78%

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