[HWGB] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 16.57%
YoY- -1181.95%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 186,472 198,052 240,644 239,637 247,791 220,262 160,151 2.56%
PBT -25,203 -26,456 -33,727 -18,393 -1,359 -4,539 -19,828 4.07%
Tax -258 -289 0 589 -714 1,497 2,413 -
NP -25,461 -26,745 -33,727 -17,804 -2,073 -3,042 -17,415 6.53%
-
NP to SH -22,703 -25,336 -32,986 -14,390 1,330 -2,728 -16,106 5.88%
-
Tax Rate - - - - - - - -
Total Cost 211,933 224,797 274,371 257,441 249,864 223,304 177,566 2.99%
-
Net Worth 42,387 69,079 78,527 97,056 101,804 78,072 58,680 -5.27%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 42,387 69,079 78,527 97,056 101,804 78,072 58,680 -5.27%
NOSH 605,535 627,999 560,909 539,200 462,749 410,909 276,796 13.92%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -13.65% -13.50% -14.02% -7.43% -0.84% -1.38% -10.87% -
ROE -53.56% -36.68% -42.01% -14.83% 1.31% -3.49% -27.45% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 30.79 31.54 42.90 44.44 53.55 53.60 57.86 -9.97%
EPS -3.75 -4.03 -5.88 -2.67 0.29 -0.66 -5.82 -7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.11 0.14 0.18 0.22 0.19 0.212 -16.85%
Adjusted Per Share Value based on latest NOSH - 539,200
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 90.72 96.35 117.07 116.59 120.55 107.16 77.91 2.56%
EPS -11.05 -12.33 -16.05 -7.00 0.65 -1.33 -7.84 5.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2062 0.3361 0.382 0.4722 0.4953 0.3798 0.2855 -5.27%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.07 0.20 0.215 0.31 0.30 0.17 0.23 -
P/RPS 0.23 0.63 0.50 0.70 0.56 0.32 0.40 -8.80%
P/EPS -1.87 -4.96 -3.66 -11.62 104.38 -25.61 -3.95 -11.71%
EY -53.56 -20.17 -27.35 -8.61 0.96 -3.91 -25.30 13.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.82 1.54 1.72 1.36 0.89 1.08 -1.27%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 27/11/14 26/11/13 27/11/12 24/11/11 22/11/10 23/11/09 -
Price 0.095 0.155 0.215 0.30 0.36 0.37 0.20 -
P/RPS 0.31 0.49 0.50 0.68 0.67 0.69 0.35 -2.00%
P/EPS -2.53 -3.84 -3.66 -11.24 125.26 -55.73 -3.44 -4.98%
EY -39.47 -26.03 -27.35 -8.90 0.80 -1.79 -29.09 5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.41 1.54 1.67 1.64 1.95 0.94 6.34%

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