[HWGB] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.84%
YoY- 23.19%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 148,712 155,668 186,472 198,052 240,644 239,637 247,791 -8.15%
PBT -14,874 -14,161 -25,203 -26,456 -33,727 -18,393 -1,359 48.95%
Tax -78 67 -258 -289 0 589 -714 -30.83%
NP -14,952 -14,094 -25,461 -26,745 -33,727 -17,804 -2,073 38.95%
-
NP to SH -9,888 -10,973 -22,703 -25,336 -32,986 -14,390 1,330 -
-
Tax Rate - - - - - - - -
Total Cost 163,664 169,762 211,933 224,797 274,371 257,441 249,864 -6.80%
-
Net Worth 39,925 41,874 42,387 69,079 78,527 97,056 101,804 -14.43%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 39,925 41,874 42,387 69,079 78,527 97,056 101,804 -14.43%
NOSH 998,245 837,499 605,535 627,999 560,909 539,200 462,749 13.65%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -10.05% -9.05% -13.65% -13.50% -14.02% -7.43% -0.84% -
ROE -24.77% -26.20% -53.56% -36.68% -42.01% -14.83% 1.31% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 14.90 18.59 30.79 31.54 42.90 44.44 53.55 -19.18%
EPS -0.99 -1.31 -3.75 -4.03 -5.88 -2.67 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.07 0.11 0.14 0.18 0.22 -24.71%
Adjusted Per Share Value based on latest NOSH - 627,999
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 72.35 75.73 90.72 96.35 117.07 116.59 120.55 -8.15%
EPS -4.81 -5.34 -11.05 -12.33 -16.05 -7.00 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1942 0.2037 0.2062 0.3361 0.382 0.4722 0.4953 -14.43%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.06 0.06 0.07 0.20 0.215 0.31 0.30 -
P/RPS 0.40 0.32 0.23 0.63 0.50 0.70 0.56 -5.44%
P/EPS -6.06 -4.58 -1.87 -4.96 -3.66 -11.62 104.38 -
EY -16.51 -21.84 -53.56 -20.17 -27.35 -8.61 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.20 1.00 1.82 1.54 1.72 1.36 1.64%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 23/11/16 25/11/15 27/11/14 26/11/13 27/11/12 24/11/11 -
Price 0.055 0.05 0.095 0.155 0.215 0.30 0.36 -
P/RPS 0.37 0.27 0.31 0.49 0.50 0.68 0.67 -9.41%
P/EPS -5.55 -3.82 -2.53 -3.84 -3.66 -11.24 125.26 -
EY -18.01 -26.20 -39.47 -26.03 -27.35 -8.90 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.00 1.36 1.41 1.54 1.67 1.64 -2.83%

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