[HWGB] YoY Annual (Unaudited) Result on 31-Dec-2016 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
YoY- 16.48%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 180,970 159,707 156,565 148,101 188,731 191,027 229,197 -3.85%
PBT -5,823 -638 -22,943 -19,539 -20,247 -23,247 -25,823 -21.97%
Tax -1,167 -5,804 3,128 111 51 0 -300 25.39%
NP -6,990 -6,442 -19,815 -19,428 -20,196 -23,247 -26,123 -19.71%
-
NP to SH -6,990 -33,053 -10,899 -13,617 -16,303 -21,586 -24,431 -18.81%
-
Tax Rate - - - - - - - -
Total Cost 187,960 166,149 176,380 167,529 208,927 214,274 255,320 -4.97%
-
Net Worth 25,762 27,607 19,963 34,256 36,095 53,140 73,722 -16.06%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 25,762 27,607 19,963 34,256 36,095 53,140 73,722 -16.06%
NOSH 459,738 324,611 998,245 998,045 601,586 590,445 567,099 -3.43%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -3.86% -4.03% -12.66% -13.12% -10.70% -12.17% -11.40% -
ROE -27.13% -119.72% -54.60% -39.75% -45.17% -40.62% -33.14% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 49.17 52.06 15.69 17.29 31.37 32.35 40.42 3.31%
EPS -1.90 -10.78 -1.09 -1.47 -2.71 -3.65 -4.31 -12.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.09 0.02 0.04 0.06 0.09 0.13 -9.79%
Adjusted Per Share Value based on latest NOSH - 998,045
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 88.04 77.70 76.17 72.05 91.82 92.94 111.51 -3.86%
EPS -3.40 -16.08 -5.30 -6.62 -7.93 -10.50 -11.89 -18.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1253 0.1343 0.0971 0.1667 0.1756 0.2585 0.3587 -16.07%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.105 0.105 0.065 0.055 0.095 0.135 0.20 -
P/RPS 0.21 0.20 0.41 0.32 0.30 0.42 0.49 -13.16%
P/EPS -5.53 -0.97 -5.95 -3.46 -3.51 -3.69 -4.64 2.96%
EY -18.09 -102.62 -16.80 -28.91 -28.53 -27.08 -21.54 -2.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.17 3.25 1.38 1.58 1.50 1.54 -0.43%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 27/02/18 24/02/17 26/02/16 25/02/15 25/02/14 -
Price 0.12 0.10 0.055 0.06 0.075 0.145 0.215 -
P/RPS 0.24 0.19 0.35 0.35 0.24 0.45 0.53 -12.36%
P/EPS -6.32 -0.93 -5.04 -3.77 -2.77 -3.97 -4.99 4.01%
EY -15.83 -107.75 -19.85 -26.50 -36.13 -25.21 -20.04 -3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.11 2.75 1.50 1.25 1.61 1.65 0.59%

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