[HWGB] YoY TTM 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- 69.84%
YoY- 23.57%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 197,642 194,278 193,498 189,089 190,380 199,823 73,998 17.78%
PBT -45,299 -43,458 -39,444 11,762 7,025 10,818 59,109 -
Tax -4,615 1,918 -86 -6,069 -2,418 -3,062 11,059 -
NP -49,914 -41,540 -39,530 5,693 4,607 7,756 70,168 -
-
NP to SH -49,239 -41,540 -39,530 5,693 4,607 7,756 59,430 -
-
Tax Rate - - - 51.60% 34.42% 28.30% -18.71% -
Total Cost 247,556 235,818 233,028 183,396 185,773 192,067 3,830 100.26%
-
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 -25.25% -21.38% -20.43% 3.01% 2.42% 3.88% 94.82% -
ROE -71.18% -37.37% -30.76% 4.74% 5.01% 29.15% 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 71.43 73.40 73.77 85.04 95.24 127.68 217.24 -16.91%
EPS -17.79 -15.69 -15.07 2.56 2.30 4.96 174.48 -
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 96.15 94.52 94.14 91.99 92.62 97.22 36.00 17.78%
EPS -23.96 -20.21 -19.23 2.77 2.24 3.77 28.91 -
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 0.31 0.27 0.52 1.13 0.71 1.72 0.00 -
P/EPS -1.24 -1.27 -2.52 37.49 29.50 44.19 0.00 -
EY -80.88 -78.47 -39.66 2.67 3.39 2.26 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 0.32 0.26 0.54 1.13 0.91 1.72 0.32 0.00%
P/EPS -1.29 -1.21 -2.65 37.49 37.75 44.19 0.40 -
EY -77.37 -82.60 -37.68 2.67 2.65 2.26 249.25 -
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