[HWGB] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -46.94%
YoY- -34.31%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 109,841 170,479 180,187 153,178 150,821 156,613 144,471 -4.46%
PBT -13,993 -1,839 3,244 -10,176 -7,142 -34,287 11,895 -
Tax 0 -747 -2,161 -3,146 -2,274 -171 -6,694 -
NP -13,993 -2,586 1,083 -13,322 -9,416 -34,458 5,201 -
-
NP to SH -13,864 -1,629 1,444 -12,647 -9,416 -34,458 5,201 -
-
Tax Rate - - 66.62% - - - 56.28% -
Total Cost 123,834 173,065 179,104 166,500 160,237 191,071 139,270 -1.93%
-
Net Worth 58,432 63,464 66,646 68,883 110,776 127,141 117,022 -10.92%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 58,432 63,464 66,646 68,883 110,776 127,141 117,022 -10.92%
NOSH 275,626 275,932 277,692 275,533 263,753 259,472 216,708 4.08%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -12.74% -1.52% 0.60% -8.70% -6.24% -22.00% 3.60% -
ROE -23.73% -2.57% 2.17% -18.36% -8.50% -27.10% 4.44% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 39.85 61.78 64.89 55.59 57.18 60.36 66.67 -8.21%
EPS -5.03 -0.59 0.52 -4.59 -3.57 -13.28 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.212 0.23 0.24 0.25 0.42 0.49 0.54 -14.41%
Adjusted Per Share Value based on latest NOSH - 276,712
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 53.44 82.94 87.66 74.52 73.38 76.19 70.29 -4.46%
EPS -6.74 -0.79 0.70 -6.15 -4.58 -16.76 2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2843 0.3088 0.3242 0.3351 0.5389 0.6186 0.5693 -10.91%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.23 0.26 0.24 0.22 0.20 0.38 0.96 -
P/RPS 0.58 0.42 0.37 0.40 0.35 0.63 1.44 -14.05%
P/EPS -4.57 -44.04 46.15 -4.79 -5.60 -2.86 40.00 -
EY -21.87 -2.27 2.17 -20.86 -17.85 -34.95 2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 1.00 0.88 0.48 0.78 1.78 -7.98%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 24/11/08 26/11/07 29/11/06 22/11/05 26/11/04 19/11/03 -
Price 0.20 0.22 0.28 0.23 0.19 0.40 0.96 -
P/RPS 0.50 0.36 0.43 0.41 0.33 0.66 1.44 -16.14%
P/EPS -3.98 -37.27 53.85 -5.01 -5.32 -3.01 40.00 -
EY -25.15 -2.68 1.86 -19.96 -18.79 -33.20 2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 1.17 0.92 0.45 0.82 1.78 -10.08%

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