[HWGB] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 409.4%
YoY- 249.76%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 153,178 150,821 156,613 144,471 155,519 151,414 58,027 17.55%
PBT -10,176 -7,142 -34,287 11,895 2,892 6,039 67,683 -
Tax -3,146 -2,274 -171 -6,694 -1,405 -2,312 0 -
NP -13,322 -9,416 -34,458 5,201 1,487 3,727 67,683 -
-
NP to SH -12,647 -9,416 -34,458 5,201 1,487 3,727 67,683 -
-
Tax Rate - - - 56.28% 48.58% 38.28% 0.00% -
Total Cost 166,500 160,237 191,071 139,270 154,032 147,687 -9,656 -
-
Net Worth 68,883 110,776 127,141 117,022 88,833 26,510 -5,883 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 68,883 110,776 127,141 117,022 88,833 26,510 -5,883 -
NOSH 275,533 263,753 259,472 216,708 193,116 155,941 30,966 43.92%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -8.70% -6.24% -22.00% 3.60% 0.96% 2.46% 116.64% -
ROE -18.36% -8.50% -27.10% 4.44% 1.67% 14.06% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 55.59 57.18 60.36 66.67 80.53 97.10 187.39 -18.32%
EPS -4.59 -3.57 -13.28 2.40 0.77 2.39 218.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.42 0.49 0.54 0.46 0.17 -0.19 -
Adjusted Per Share Value based on latest NOSH - 222,340
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 74.52 73.38 76.19 70.29 75.66 73.66 28.23 17.55%
EPS -6.15 -4.58 -16.76 2.53 0.72 1.81 32.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3351 0.5389 0.6186 0.5693 0.4322 0.129 -0.0286 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 03/09/01 - -
Price 0.22 0.20 0.38 0.96 0.68 2.19 0.00 -
P/RPS 0.40 0.35 0.63 1.44 0.84 2.26 0.00 -
P/EPS -4.79 -5.60 -2.86 40.00 88.31 91.63 0.00 -
EY -20.86 -17.85 -34.95 2.50 1.13 1.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.48 0.78 1.78 1.48 12.88 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 22/11/05 26/11/04 19/11/03 25/11/02 03/09/01 02/01/01 -
Price 0.23 0.19 0.40 0.96 0.87 2.19 0.70 -
P/RPS 0.41 0.33 0.66 1.44 1.08 2.26 0.37 1.72%
P/EPS -5.01 -5.32 -3.01 40.00 112.99 91.63 0.32 -
EY -19.96 -18.79 -33.20 2.50 0.89 1.09 312.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.45 0.82 1.78 1.89 12.88 0.00 -

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