[HWGB] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 6.37%
YoY- 108.42%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 240,529 144,043 220,788 227,743 191,586 189,148 200,070 3.11%
PBT 9,313 -25,480 -7,675 1,611 -13,734 -42,265 -70,603 -
Tax 0 1,497 1,666 -663 -4,752 -3,743 4,021 -
NP 9,313 -23,983 -6,009 948 -18,486 -46,008 -66,582 -
-
NP to SH 9,851 -23,807 -3,872 1,536 -18,239 -46,008 -66,582 -
-
Tax Rate 0.00% - - 41.15% - - - -
Total Cost 231,216 168,026 226,797 226,795 210,072 235,156 266,652 -2.34%
-
Net Worth 79,164 46,890 62,228 64,182 66,155 80,246 106,676 -4.84%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 79,164 46,890 62,228 64,182 66,155 80,246 106,676 -4.84%
NOSH 376,973 275,823 276,571 274,285 275,649 267,488 260,187 6.37%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.87% -16.65% -2.72% 0.42% -9.65% -24.32% -33.28% -
ROE 12.44% -50.77% -6.22% 2.39% -27.57% -57.33% -62.41% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 63.81 52.22 79.83 83.03 69.50 70.71 76.89 -3.05%
EPS 2.61 -8.63 -1.40 0.56 -6.61 -17.20 -25.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.17 0.225 0.234 0.24 0.30 0.41 -10.54%
Adjusted Per Share Value based on latest NOSH - 230,000
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 117.02 70.08 107.41 110.80 93.21 92.02 97.34 3.11%
EPS 4.79 -11.58 -1.88 0.75 -8.87 -22.38 -32.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3851 0.2281 0.3027 0.3123 0.3219 0.3904 0.519 -4.84%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.35 0.19 0.21 0.31 0.22 0.16 0.37 -
P/RPS 0.55 0.36 0.26 0.37 0.32 0.23 0.48 2.29%
P/EPS 13.39 -2.20 -15.00 55.36 -3.32 -0.93 -1.45 -
EY 7.47 -45.43 -6.67 1.81 -30.08 -107.50 -69.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.12 0.93 1.32 0.92 0.53 0.90 10.84%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 27/02/09 25/02/08 06/03/07 24/02/06 24/02/05 -
Price 0.64 0.20 0.18 0.29 0.22 0.17 0.40 -
P/RPS 1.00 0.38 0.23 0.35 0.32 0.24 0.52 11.50%
P/EPS 24.49 -2.32 -12.86 51.79 -3.32 -0.99 -1.56 -
EY 4.08 -43.16 -7.78 1.93 -30.08 -101.18 -63.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 1.18 0.80 1.24 0.92 0.57 0.98 20.82%

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