[HWGB] YoY 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- 1.78%
YoY- 127.3%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 73,253 71,689 81,632 82,244 96,594 92,912 24,436 20.06%
PBT -3,740 -3,118 -6,447 6,544 2,695 1,861 70,028 -
Tax -878 -270 860 -2,364 -856 -922 140 -
NP -4,618 -3,388 -5,587 4,180 1,839 939 70,168 -
-
NP to SH -4,040 -3,388 -5,587 4,180 1,839 939 70,168 -
-
Tax Rate - - - 36.12% 31.76% 49.54% -0.20% -
Total Cost 77,871 75,077 87,219 78,064 94,755 91,973 -45,732 -
-
Net Worth 69,178 111,168 128,527 120,063 91,949 26,604 -6,471 -
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 69,178 111,168 128,527 120,063 91,949 26,604 -6,471 -
NOSH 276,712 264,687 262,300 222,340 199,891 156,499 34,062 41.76%
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 -6.30% -4.73% -6.84% 5.08% 1.90% 1.01% 287.15% -
ROE -5.84% -3.05% -4.35% 3.48% 2.00% 3.53% 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 26.47 27.08 31.12 36.99 48.32 59.37 71.74 -15.30%
EPS -1.47 -1.28 -2.13 1.88 0.92 0.60 206.00 -
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 35.64 34.88 39.71 40.01 46.99 45.20 11.89 20.06%
EPS -1.97 -1.65 -2.72 2.03 0.89 0.46 34.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3366 0.5408 0.6253 0.5841 0.4473 0.1294 -0.0315 -
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 0.83 0.74 1.22 2.60 1.41 3.69 0.00 -
P/EPS -15.07 -15.63 -17.84 51.06 73.91 365.00 0.00 -
EY -6.64 -6.40 -5.61 1.96 1.35 0.27 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 0.87 0.70 1.29 2.60 1.80 3.69 0.98 -1.96%
P/EPS -15.75 -14.84 -18.78 51.06 94.57 365.00 0.34 -
EY -6.35 -6.74 -5.33 1.96 1.06 0.27 294.29 -
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