[HWGB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 2.68%
YoY- -6856.44%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 211,680 241,672 196,042 117,210 152,822 186,244 159,850 4.78%
PBT -14,180 4,076 8,934 -22,184 128 -2,920 -12,872 1.62%
Tax 0 0 0 0 -1,188 -786 -4,536 -
NP -14,180 4,076 8,934 -22,184 -1,060 -3,706 -17,408 -3.35%
-
NP to SH -12,666 7,790 9,202 -22,026 326 -3,212 -17,214 -4.98%
-
Tax Rate - 0.00% 0.00% - 928.12% - - -
Total Cost 225,860 237,596 187,108 139,394 153,882 189,950 177,258 4.11%
-
Net Worth 83,055 102,011 63,347 60,447 62,483 66,455 74,483 1.83%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 83,055 102,011 63,347 60,447 62,483 66,455 74,483 1.83%
NOSH 519,098 463,690 333,405 276,015 271,666 276,896 275,865 11.10%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -6.70% 1.69% 4.56% -18.93% -0.69% -1.99% -10.89% -
ROE -15.25% 7.64% 14.53% -36.44% 0.52% -4.83% -23.11% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 40.78 52.12 58.80 42.47 56.25 67.26 57.94 -5.68%
EPS -2.44 1.68 2.76 -7.98 0.12 -1.16 -6.24 -14.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.22 0.19 0.219 0.23 0.24 0.27 -8.34%
Adjusted Per Share Value based on latest NOSH - 275,979
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 102.98 117.58 95.38 57.02 74.35 90.61 77.77 4.78%
EPS -6.16 3.79 4.48 -10.72 0.16 -1.56 -8.37 -4.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4041 0.4963 0.3082 0.2941 0.304 0.3233 0.3624 1.83%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.39 0.45 0.14 0.23 0.25 0.23 0.24 -
P/RPS 0.96 0.86 0.24 0.54 0.44 0.34 0.41 15.21%
P/EPS -15.98 26.79 5.07 -2.88 208.33 -19.83 -3.85 26.74%
EY -6.26 3.73 19.71 -34.70 0.48 -5.04 -26.00 -21.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.05 0.74 1.05 1.09 0.96 0.89 18.28%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 27/08/09 14/08/08 28/08/07 28/08/06 -
Price 0.35 0.34 0.16 0.25 0.25 0.23 0.22 -
P/RPS 0.86 0.65 0.27 0.59 0.44 0.34 0.38 14.56%
P/EPS -14.34 20.24 5.80 -3.13 208.33 -19.83 -3.53 26.29%
EY -6.97 4.94 17.25 -31.92 0.48 -5.04 -28.36 -20.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.55 0.84 1.14 1.09 0.96 0.81 18.01%

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