[HWGB] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 9.92%
YoY- -5.17%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 152,325 196,409 202,977 244,502 248,400 257,758 248,076 -7.80%
PBT -10,268 -18,382 -15,258 -14,444 -14,993 -5,437 8,792 -
Tax 0 -21 0 0 0 -952 0 -
NP -10,268 -18,404 -15,258 -14,444 -14,993 -6,389 8,792 -
-
NP to SH -8,681 -15,788 -13,853 -12,661 -12,038 -2,210 9,148 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 162,593 214,813 218,235 258,946 263,393 264,147 239,284 -6.23%
-
Net Worth 41,737 42,074 64,937 78,202 95,042 101,322 68,250 -7.86%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 41,737 42,074 64,937 78,202 95,042 101,322 68,250 -7.86%
NOSH 834,743 601,065 590,340 558,588 528,011 460,555 359,214 15.07%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -6.74% -9.37% -7.52% -5.91% -6.04% -2.48% 3.54% -
ROE -20.80% -37.52% -21.33% -16.19% -12.67% -2.18% 13.40% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 18.25 32.68 34.38 43.77 47.04 55.97 69.06 -19.87%
EPS -1.04 -2.63 -2.35 -2.27 -2.28 -0.48 2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.11 0.14 0.18 0.22 0.19 -19.93%
Adjusted Per Share Value based on latest NOSH - 560,909
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 74.11 95.55 98.75 118.95 120.85 125.40 120.69 -7.79%
EPS -4.22 -7.68 -6.74 -6.16 -5.86 -1.08 4.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2031 0.2047 0.3159 0.3805 0.4624 0.4929 0.332 -7.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.06 0.07 0.20 0.215 0.31 0.30 0.17 -
P/RPS 0.33 0.21 0.58 0.49 0.66 0.54 0.25 4.73%
P/EPS -5.77 -2.66 -8.52 -9.49 -13.60 -62.50 6.68 -
EY -17.33 -37.52 -11.73 -10.54 -7.35 -1.60 14.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.00 1.82 1.54 1.72 1.36 0.89 5.10%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 27/11/14 26/11/13 27/11/12 24/11/11 22/11/10 -
Price 0.05 0.095 0.155 0.215 0.30 0.36 0.37 -
P/RPS 0.27 0.29 0.45 0.49 0.64 0.64 0.54 -10.90%
P/EPS -4.81 -3.62 -6.61 -9.49 -13.16 -75.00 14.53 -
EY -20.80 -27.65 -15.14 -10.54 -7.60 -1.33 6.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.36 1.41 1.54 1.67 1.64 1.95 -10.52%

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