[HWGB] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 43.84%
YoY- 39.36%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 94,068 87,065 73,253 71,689 81,632 82,244 96,594 -0.44%
PBT -1,903 4,704 -3,740 -3,118 -6,447 6,544 2,695 -
Tax -153 -1,769 -878 -270 860 -2,364 -856 -24.92%
NP -2,056 2,935 -4,618 -3,388 -5,587 4,180 1,839 -
-
NP to SH -1,791 3,048 -4,040 -3,388 -5,587 4,180 1,839 -
-
Tax Rate - 37.61% - - - 36.12% 31.76% -
Total Cost 96,124 84,130 77,871 75,077 87,219 78,064 94,755 0.23%
-
Net Worth 63,373 66,545 69,178 111,168 128,527 120,063 91,949 -6.00%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 63,373 66,545 69,178 111,168 128,527 120,063 91,949 -6.00%
NOSH 275,538 277,272 276,712 264,687 262,300 222,340 199,891 5.48%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -2.19% 3.37% -6.30% -4.73% -6.84% 5.08% 1.90% -
ROE -2.83% 4.58% -5.84% -3.05% -4.35% 3.48% 2.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 34.14 31.40 26.47 27.08 31.12 36.99 48.32 -5.62%
EPS -0.65 1.11 -1.47 -1.28 -2.13 1.88 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 0.25 0.42 0.49 0.54 0.46 -10.90%
Adjusted Per Share Value based on latest NOSH - 264,687
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 45.76 42.36 35.64 34.88 39.71 40.01 46.99 -0.44%
EPS -0.87 1.48 -1.97 -1.65 -2.72 2.03 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3083 0.3237 0.3366 0.5408 0.6253 0.5841 0.4473 -6.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.26 0.24 0.22 0.20 0.38 0.96 0.68 -
P/RPS 0.76 0.76 0.83 0.74 1.22 2.60 1.41 -9.77%
P/EPS -40.00 21.83 -15.07 -15.63 -17.84 51.06 73.91 -
EY -2.50 4.58 -6.64 -6.40 -5.61 1.96 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.00 0.88 0.48 0.78 1.78 1.48 -4.39%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 26/11/07 29/11/06 22/11/05 26/11/04 19/11/03 25/11/02 -
Price 0.22 0.28 0.23 0.19 0.40 0.96 0.87 -
P/RPS 0.64 0.89 0.87 0.70 1.29 2.60 1.80 -15.81%
P/EPS -33.85 25.47 -15.75 -14.84 -18.78 51.06 94.57 -
EY -2.95 3.93 -6.35 -6.74 -5.33 1.96 1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.17 0.92 0.45 0.82 1.78 1.89 -10.66%

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