[HWGB] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 28.21%
YoY- 46.6%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 156,565 148,712 148,595 149,718 148,101 155,668 166,366 -3.95%
PBT -22,943 -14,874 -12,693 -15,280 -19,539 -14,161 -19,623 10.95%
Tax 3,128 -78 -78 111 111 67 55 1368.04%
NP -19,815 -14,952 -12,771 -15,169 -19,428 -14,094 -19,568 0.83%
-
NP to SH -10,899 -9,888 -7,792 -9,776 -13,617 -10,973 -16,039 -22.65%
-
Tax Rate - - - - - - - -
Total Cost 176,380 163,664 161,366 164,887 167,529 169,762 185,934 -3.44%
-
Net Worth 19,963 39,925 39,523 39,921 34,256 41,874 39,470 -36.44%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - 1,591 1,591 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 19,963 39,925 39,523 39,921 34,256 41,874 39,470 -36.44%
NOSH 998,245 998,245 998,245 998,046 856,412 837,499 789,411 16.88%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -12.66% -10.05% -8.59% -10.13% -13.12% -9.05% -11.76% -
ROE -54.60% -24.77% -19.72% -24.49% -39.75% -26.20% -40.64% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 15.69 14.90 15.04 15.00 17.29 18.59 21.07 -17.79%
EPS -1.09 -0.99 -0.79 -0.98 -1.59 -1.31 -2.03 -33.86%
DPS 0.00 0.00 0.00 0.16 0.19 0.00 0.00 -
NAPS 0.02 0.04 0.04 0.04 0.04 0.05 0.05 -45.62%
Adjusted Per Share Value based on latest NOSH - 998,046
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 76.17 72.35 72.29 72.84 72.05 75.73 80.94 -3.95%
EPS -5.30 -4.81 -3.79 -4.76 -6.62 -5.34 -7.80 -22.65%
DPS 0.00 0.00 0.00 0.77 0.77 0.00 0.00 -
NAPS 0.0971 0.1942 0.1923 0.1942 0.1667 0.2037 0.192 -36.44%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.065 0.06 0.055 0.06 0.055 0.06 0.055 -
P/RPS 0.41 0.40 0.37 0.40 0.32 0.32 0.26 35.36%
P/EPS -5.95 -6.06 -6.97 -6.13 -3.46 -4.58 -2.71 68.68%
EY -16.80 -16.51 -14.34 -16.33 -28.91 -21.84 -36.94 -40.77%
DY 0.00 0.00 0.00 2.66 3.38 0.00 0.00 -
P/NAPS 3.25 1.50 1.38 1.50 1.38 1.20 1.10 105.49%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 21/08/17 30/05/17 24/02/17 23/11/16 26/08/16 -
Price 0.055 0.055 0.045 0.055 0.06 0.05 0.055 -
P/RPS 0.35 0.37 0.30 0.37 0.35 0.27 0.26 21.85%
P/EPS -5.04 -5.55 -5.71 -5.62 -3.77 -3.82 -2.71 51.06%
EY -19.85 -18.01 -17.52 -17.81 -26.50 -26.20 -36.94 -33.82%
DY 0.00 0.00 0.00 2.90 3.10 0.00 0.00 -
P/NAPS 2.75 1.38 1.13 1.38 1.50 1.00 1.10 83.89%

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