[HWGB] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -266.46%
YoY- 30.9%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 220,788 227,743 191,586 189,148 200,070 181,356 200,137 1.64%
PBT -7,675 1,611 -13,734 -42,265 -70,603 6,738 2,759 -
Tax 1,666 -663 -4,752 -3,743 4,021 -6,609 -780 -
NP -6,009 948 -18,486 -46,008 -66,582 129 1,979 -
-
NP to SH -3,872 1,536 -18,239 -46,008 -66,582 129 1,979 -
-
Tax Rate - 41.15% - - - 98.09% 28.27% -
Total Cost 226,797 226,795 210,072 235,156 266,652 181,227 198,158 2.27%
-
Net Worth 62,228 64,182 66,155 80,246 106,676 131,150 92,092 -6.31%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 62,228 64,182 66,155 80,246 106,676 131,150 92,092 -6.31%
NOSH 276,571 274,285 275,649 267,488 260,187 215,000 195,940 5.90%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -2.72% 0.42% -9.65% -24.32% -33.28% 0.07% 0.99% -
ROE -6.22% 2.39% -27.57% -57.33% -62.41% 0.10% 2.15% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 79.83 83.03 69.50 70.71 76.89 84.35 102.14 -4.02%
EPS -1.40 0.56 -6.61 -17.20 -25.59 0.06 1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.225 0.234 0.24 0.30 0.41 0.61 0.47 -11.54%
Adjusted Per Share Value based on latest NOSH - 275,749
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 107.41 110.80 93.21 92.02 97.34 88.23 97.37 1.64%
EPS -1.88 0.75 -8.87 -22.38 -32.39 0.06 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3027 0.3123 0.3219 0.3904 0.519 0.6381 0.448 -6.31%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.21 0.31 0.22 0.16 0.37 1.00 0.79 -
P/RPS 0.26 0.37 0.32 0.23 0.48 1.19 0.77 -16.53%
P/EPS -15.00 55.36 -3.32 -0.93 -1.45 1,666.67 78.22 -
EY -6.67 1.81 -30.08 -107.50 -69.16 0.06 1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.32 0.92 0.53 0.90 1.64 1.68 -9.37%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 25/02/08 06/03/07 24/02/06 24/02/05 24/02/04 26/02/03 -
Price 0.18 0.29 0.22 0.17 0.40 1.01 0.74 -
P/RPS 0.23 0.35 0.32 0.24 0.52 1.20 0.72 -17.30%
P/EPS -12.86 51.79 -3.32 -0.99 -1.56 1,683.33 73.27 -
EY -7.78 1.93 -30.08 -101.18 -63.98 0.06 1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.24 0.92 0.57 0.98 1.66 1.57 -10.61%

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