[HWGB] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -3359.24%
YoY- 27.33%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 41,709 33,857 41,424 39,165 45,819 57,267 56,039 -4.79%
PBT -19,546 -11,838 -6,460 -11,416 -15,012 -22,894 -7,163 18.19%
Tax 3,128 111 67 -242 -289 0 588 32.09%
NP -16,418 -11,727 -6,393 -11,658 -15,301 -22,894 -6,575 16.46%
-
NP to SH -7,968 -7,106 -4,462 -10,862 -14,946 -23,490 -5,341 6.88%
-
Tax Rate - - - - - - - -
Total Cost 58,127 45,584 47,817 50,823 61,120 80,161 62,614 -1.23%
-
Net Worth 19,963 34,256 36,178 53,129 73,877 86,770 93,099 -22.61%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 19,963 34,256 36,178 53,129 73,877 86,770 93,099 -22.61%
NOSH 998,245 998,045 602,972 590,326 568,288 542,318 489,999 12.57%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -39.36% -34.64% -15.43% -29.77% -33.39% -39.98% -11.73% -
ROE -39.91% -20.74% -12.33% -20.44% -20.23% -27.07% -5.74% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.18 3.95 6.87 6.63 8.06 10.56 11.44 -15.43%
EPS -0.80 -0.77 -0.74 -1.84 -2.63 -4.33 -1.09 -5.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.04 0.06 0.09 0.13 0.16 0.19 -31.26%
Adjusted Per Share Value based on latest NOSH - 590,326
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 20.29 16.47 20.15 19.05 22.29 27.86 27.26 -4.79%
EPS -3.88 -3.46 -2.17 -5.28 -7.27 -11.43 -2.60 6.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0971 0.1667 0.176 0.2585 0.3594 0.4221 0.4529 -22.61%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.065 0.055 0.095 0.135 0.20 0.30 0.34 -
P/RPS 1.56 1.39 1.38 2.03 2.48 2.84 2.97 -10.16%
P/EPS -8.14 -6.63 -12.84 -7.34 -7.60 -6.93 -31.19 -20.04%
EY -12.28 -15.09 -7.79 -13.63 -13.15 -14.44 -3.21 25.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 1.38 1.58 1.50 1.54 1.88 1.79 10.44%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 24/02/17 26/02/16 25/02/15 25/02/14 12/04/13 29/02/12 -
Price 0.055 0.06 0.075 0.145 0.215 0.235 0.41 -
P/RPS 1.32 1.52 1.09 2.19 2.67 2.23 3.59 -15.34%
P/EPS -6.89 -7.23 -10.14 -7.88 -8.17 -5.43 -37.61 -24.61%
EY -14.51 -13.83 -9.87 -12.69 -12.23 -18.43 -2.66 32.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 1.50 1.25 1.61 1.65 1.47 2.16 4.10%

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