[HWGB] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -142.57%
YoY- -124.17%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 152,233 183,377 186,300 193,319 186,057 109,841 170,479 -1.86%
PBT -11,444 -10,833 -11,245 -4,078 6,594 -13,993 -1,839 35.60%
Tax 0 0 0 -714 0 0 -747 -
NP -11,444 -10,833 -11,245 -4,792 6,594 -13,993 -2,586 28.11%
-
NP to SH -10,390 -9,496 -9,029 -1,658 6,861 -13,864 -1,629 36.16%
-
Tax Rate - - - - 0.00% - - -
Total Cost 163,677 194,210 197,545 198,111 179,463 123,834 173,065 -0.92%
-
Net Worth 64,937 78,202 95,042 101,322 68,250 58,432 63,464 0.38%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 64,937 78,202 95,042 101,322 68,250 58,432 63,464 0.38%
NOSH 590,340 558,588 528,011 460,555 359,214 275,626 275,932 13.50%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -7.52% -5.91% -6.04% -2.48% 3.54% -12.74% -1.52% -
ROE -16.00% -12.14% -9.50% -1.64% 10.05% -23.73% -2.57% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 25.79 32.83 35.28 41.98 51.80 39.85 61.78 -13.54%
EPS -1.76 -1.70 -1.71 -0.36 1.91 -5.03 -0.59 19.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.14 0.18 0.22 0.19 0.212 0.23 -11.56%
Adjusted Per Share Value based on latest NOSH - 462,749
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 74.06 89.21 90.64 94.05 90.52 53.44 82.94 -1.86%
EPS -5.05 -4.62 -4.39 -0.81 3.34 -6.74 -0.79 36.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3159 0.3805 0.4624 0.4929 0.332 0.2843 0.3088 0.37%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.20 0.215 0.31 0.30 0.17 0.23 0.26 -
P/RPS 0.78 0.65 0.88 0.71 0.33 0.58 0.42 10.86%
P/EPS -11.36 -12.65 -18.13 -83.33 8.90 -4.57 -44.04 -20.20%
EY -8.80 -7.91 -5.52 -1.20 11.24 -21.87 -2.27 25.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.54 1.72 1.36 0.89 1.08 1.13 8.26%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 26/11/13 27/11/12 24/11/11 22/11/10 23/11/09 24/11/08 -
Price 0.155 0.215 0.30 0.36 0.37 0.20 0.22 -
P/RPS 0.60 0.65 0.85 0.86 0.71 0.50 0.36 8.88%
P/EPS -8.81 -12.65 -17.54 -100.00 19.37 -3.98 -37.27 -21.35%
EY -11.35 -7.91 -5.70 -1.00 5.16 -25.15 -2.68 27.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.54 1.67 1.64 1.95 0.94 0.96 6.61%

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