[HWGB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -0.96%
YoY- -273.48%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 229,196 240,644 255,171 242,587 243,568 239,637 231,660 -0.70%
PBT -25,845 -33,727 -34,966 -35,204 -34,136 -18,393 -20,354 17.20%
Tax -289 0 0 0 0 589 -125 74.58%
NP -26,134 -33,727 -34,966 -35,204 -34,136 -17,804 -20,479 17.59%
-
NP to SH -24,442 -32,986 -33,214 -32,829 -32,517 -14,390 -17,247 26.08%
-
Tax Rate - - - - - - - -
Total Cost 255,330 274,371 290,137 277,791 277,704 257,441 252,139 0.83%
-
Net Worth 73,877 78,527 81,125 75,668 86,770 97,056 86,282 -9.80%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 73,877 78,527 81,125 75,668 86,770 97,056 86,282 -9.80%
NOSH 568,288 560,909 540,833 540,487 542,318 539,200 539,268 3.54%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -11.40% -14.02% -13.70% -14.51% -14.01% -7.43% -8.84% -
ROE -33.08% -42.01% -40.94% -43.39% -37.47% -14.83% -19.99% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.33 42.90 47.18 44.88 44.91 44.44 42.96 -4.11%
EPS -4.30 -5.88 -6.14 -6.07 -6.00 -2.67 -3.20 21.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.15 0.14 0.16 0.18 0.16 -12.89%
Adjusted Per Share Value based on latest NOSH - 540,487
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 111.51 117.07 124.14 118.02 118.50 116.59 112.70 -0.70%
EPS -11.89 -16.05 -16.16 -15.97 -15.82 -7.00 -8.39 26.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3594 0.382 0.3947 0.3681 0.4221 0.4722 0.4198 -9.81%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.20 0.215 0.24 0.225 0.30 0.31 0.39 -
P/RPS 0.50 0.50 0.51 0.50 0.67 0.70 0.91 -32.84%
P/EPS -4.65 -3.66 -3.91 -3.70 -5.00 -11.62 -12.19 -47.30%
EY -21.50 -27.35 -25.59 -27.00 -19.99 -8.61 -8.20 89.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.54 1.60 1.61 1.88 1.72 2.44 -26.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 20/08/13 27/05/13 12/04/13 27/11/12 28/08/12 -
Price 0.215 0.215 0.225 0.275 0.235 0.30 0.35 -
P/RPS 0.53 0.50 0.48 0.61 0.52 0.68 0.81 -24.57%
P/EPS -5.00 -3.66 -3.66 -4.53 -3.92 -11.24 -10.94 -40.58%
EY -20.00 -27.35 -27.29 -22.09 -25.51 -8.90 -9.14 68.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.54 1.50 1.96 1.47 1.67 2.19 -17.15%

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