[HWGB] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.17%
YoY- -92.58%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 166,366 189,018 208,005 255,171 231,660 263,344 183,462 -1.61%
PBT -19,623 -22,005 -28,706 -34,966 -20,354 6,884 -9,567 12.70%
Tax 55 -246 -289 0 -125 0 1,497 -42.31%
NP -19,568 -22,251 -28,995 -34,966 -20,479 6,884 -8,070 15.89%
-
NP to SH -16,039 -19,626 -27,490 -33,214 -17,247 9,143 -7,839 12.66%
-
Tax Rate - - - - - 0.00% - -
Total Cost 185,934 211,269 237,000 290,137 252,139 256,460 191,532 -0.49%
-
Net Worth 39,470 48,302 65,253 81,125 86,282 101,786 63,254 -7.55%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 39,470 48,302 65,253 81,125 86,282 101,786 63,254 -7.55%
NOSH 789,411 603,780 593,214 540,833 539,268 462,666 332,919 15.46%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -11.76% -11.77% -13.94% -13.70% -8.84% 2.61% -4.40% -
ROE -40.64% -40.63% -42.13% -40.94% -19.99% 8.98% -12.39% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.07 31.31 35.06 47.18 42.96 56.92 55.11 -14.79%
EPS -2.03 -3.25 -4.63 -6.14 -3.20 1.98 -2.35 -2.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.08 0.11 0.15 0.16 0.22 0.19 -19.93%
Adjusted Per Share Value based on latest NOSH - 540,833
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 80.94 91.96 101.20 124.14 112.70 128.12 89.26 -1.61%
EPS -7.80 -9.55 -13.37 -16.16 -8.39 4.45 -3.81 12.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.235 0.3175 0.3947 0.4198 0.4952 0.3077 -7.55%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.055 0.12 0.185 0.24 0.39 0.45 0.14 -
P/RPS 0.26 0.38 0.53 0.51 0.91 0.79 0.25 0.65%
P/EPS -2.71 -3.69 -3.99 -3.91 -12.19 22.77 -5.95 -12.27%
EY -36.94 -27.09 -25.05 -25.59 -8.20 4.39 -16.82 13.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.50 1.68 1.60 2.44 2.05 0.74 6.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 20/08/15 21/08/14 20/08/13 28/08/12 24/08/11 25/08/10 -
Price 0.055 0.075 0.20 0.225 0.35 0.34 0.16 -
P/RPS 0.26 0.24 0.57 0.48 0.81 0.60 0.29 -1.80%
P/EPS -2.71 -2.31 -4.32 -3.66 -10.94 17.21 -6.80 -14.20%
EY -36.94 -43.34 -23.17 -27.29 -9.14 5.81 -14.72 16.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.94 1.82 1.50 2.19 1.55 0.84 4.59%

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