[HWGB] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -484.5%
YoY- -3592.59%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 197,036 206,568 162,676 87,460 151,816 140,492 127,676 7.49%
PBT -15,936 -11,044 39,628 -24,200 820 1,092 -17,736 -1.76%
Tax 0 0 0 1,412 -1,176 -792 -3,724 -
NP -15,936 -11,044 39,628 -22,788 -356 300 -21,460 -4.83%
-
NP to SH -16,480 -9,408 39,840 -22,632 648 644 -21,460 -4.30%
-
Tax Rate - - 0.00% - 143.41% 72.53% - -
Total Cost 212,972 217,612 123,048 110,248 152,172 140,192 149,136 6.11%
-
Net Worth 100,487 96,847 57,939 66,228 62,100 64,399 77,035 4.52%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 100,487 96,847 57,939 66,228 62,100 64,399 77,035 4.52%
NOSH 502,439 461,176 275,900 275,951 270,000 268,333 275,128 10.54%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -8.09% -5.35% 24.36% -26.06% -0.23% 0.21% -16.81% -
ROE -16.40% -9.71% 68.76% -34.17% 1.04% 1.00% -27.86% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 39.22 44.79 58.96 31.69 56.23 52.36 46.41 -2.76%
EPS -3.28 -2.04 14.44 -8.20 0.24 0.24 -7.80 -13.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.21 0.24 0.23 0.24 0.28 -5.44%
Adjusted Per Share Value based on latest NOSH - 275,951
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 95.86 100.50 79.14 42.55 73.86 68.35 62.12 7.49%
EPS -8.02 -4.58 19.38 -11.01 0.32 0.31 -10.44 -4.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4889 0.4712 0.2819 0.3222 0.3021 0.3133 0.3748 4.52%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.40 0.73 0.17 0.16 0.25 0.25 0.18 -
P/RPS 1.02 1.63 0.29 0.50 0.44 0.48 0.39 17.36%
P/EPS -12.20 -35.78 1.18 -1.95 104.17 104.17 -2.31 31.93%
EY -8.20 -2.79 84.94 -51.26 0.96 0.96 -43.33 -24.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 3.48 0.81 0.67 1.09 1.04 0.64 20.89%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 24/05/11 26/05/10 29/05/09 26/05/08 21/05/07 30/05/06 -
Price 0.40 0.57 0.13 0.25 0.32 0.20 0.22 -
P/RPS 1.02 1.27 0.22 0.79 0.57 0.38 0.47 13.77%
P/EPS -12.20 -27.94 0.90 -3.05 133.33 83.33 -2.82 27.62%
EY -8.20 -3.58 111.08 -32.81 0.75 1.20 -35.45 -21.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.71 0.62 1.04 1.39 0.83 0.79 16.72%

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