[HWGB] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -135.53%
YoY- -75.17%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 196,132 176,252 193,112 197,036 206,568 162,676 87,460 14.40%
PBT -16,644 -28,100 -20,208 -15,936 -11,044 39,628 -24,200 -6.04%
Tax 0 0 0 0 0 0 1,412 -
NP -16,644 -28,100 -20,208 -15,936 -11,044 39,628 -22,788 -5.09%
-
NP to SH -13,996 -27,016 -17,728 -16,480 -9,408 39,840 -22,632 -7.69%
-
Tax Rate - - - - - 0.00% - -
Total Cost 212,776 204,352 213,320 212,972 217,612 123,048 110,248 11.57%
-
Net Worth 53,374 71,094 75,668 100,487 96,847 57,939 66,228 -3.53%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 53,374 71,094 75,668 100,487 96,847 57,939 66,228 -3.53%
NOSH 593,050 592,456 540,487 502,439 461,176 275,900 275,951 13.59%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -8.49% -15.94% -10.46% -8.09% -5.35% 24.36% -26.06% -
ROE -26.22% -38.00% -23.43% -16.40% -9.71% 68.76% -34.17% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 33.07 29.75 35.73 39.22 44.79 58.96 31.69 0.71%
EPS -2.36 -4.56 -3.28 -3.28 -2.04 14.44 -8.20 -18.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.12 0.14 0.20 0.21 0.21 0.24 -15.07%
Adjusted Per Share Value based on latest NOSH - 502,439
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 95.42 85.75 93.95 95.86 100.50 79.14 42.55 14.40%
EPS -6.81 -13.14 -8.62 -8.02 -4.58 19.38 -11.01 -7.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2597 0.3459 0.3681 0.4889 0.4712 0.2819 0.3222 -3.52%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.14 0.19 0.225 0.40 0.73 0.17 0.16 -
P/RPS 0.42 0.64 0.63 1.02 1.63 0.29 0.50 -2.86%
P/EPS -5.93 -4.17 -6.86 -12.20 -35.78 1.18 -1.95 20.35%
EY -16.86 -24.00 -14.58 -8.20 -2.79 84.94 -51.26 -16.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.58 1.61 2.00 3.48 0.81 0.67 15.11%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 22/05/14 27/05/13 22/05/12 24/05/11 26/05/10 29/05/09 -
Price 0.13 0.185 0.275 0.40 0.57 0.13 0.25 -
P/RPS 0.39 0.62 0.77 1.02 1.27 0.22 0.79 -11.09%
P/EPS -5.51 -4.06 -8.38 -12.20 -27.94 0.90 -3.05 10.35%
EY -18.15 -24.65 -11.93 -8.20 -3.58 111.08 -32.81 -9.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.54 1.96 2.00 2.71 0.62 1.04 5.57%

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