[HWGB] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 136.96%
YoY- 108.41%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 240,529 144,047 220,788 246,466 197,723 189,148 200,070 3.11%
PBT 9,311 -25,124 -7,675 1,611 -13,734 -42,265 -70,603 -
Tax 0 1,497 1,666 -664 -4,752 -3,743 4,021 -
NP 9,311 -23,627 -6,009 947 -18,486 -46,008 -66,582 -
-
NP to SH 9,849 -23,451 -3,871 1,534 -18,239 -46,008 -66,582 -
-
Tax Rate 0.00% - - 41.22% - - - -
Total Cost 231,218 167,674 226,797 245,519 216,209 235,156 266,652 -2.34%
-
Net Worth 90,890 47,490 62,305 53,820 66,218 82,724 107,517 -2.75%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 90,890 47,490 62,305 53,820 66,218 82,724 107,517 -2.75%
NOSH 432,812 276,109 276,913 230,000 275,911 275,749 262,236 8.70%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.87% -16.40% -2.72% 0.38% -9.35% -24.32% -33.28% -
ROE 10.84% -49.38% -6.21% 2.85% -27.54% -55.62% -61.93% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 55.57 52.17 79.73 107.16 71.66 68.59 76.29 -5.14%
EPS 2.28 -8.49 -1.40 0.67 -6.61 -16.68 -25.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.172 0.225 0.234 0.24 0.30 0.41 -10.54%
Adjusted Per Share Value based on latest NOSH - 230,000
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 117.02 70.08 107.41 119.91 96.19 92.02 97.34 3.11%
EPS 4.79 -11.41 -1.88 0.75 -8.87 -22.38 -32.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4422 0.231 0.3031 0.2618 0.3222 0.4025 0.5231 -2.76%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.35 0.19 0.21 0.31 0.22 0.16 0.37 -
P/RPS 0.63 0.36 0.26 0.29 0.31 0.23 0.48 4.63%
P/EPS 15.38 -2.24 -15.02 46.48 -3.33 -0.96 -1.46 -
EY 6.50 -44.70 -6.66 2.15 -30.05 -104.28 -68.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.10 0.93 1.32 0.92 0.53 0.90 10.84%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 27/02/09 25/02/08 06/03/07 24/02/06 24/02/05 -
Price 0.64 0.20 0.18 0.29 0.22 0.17 0.40 -
P/RPS 1.15 0.38 0.23 0.27 0.31 0.25 0.52 14.13%
P/EPS 28.12 -2.35 -12.88 43.48 -3.33 -1.02 -1.58 -
EY 3.56 -42.47 -7.77 2.30 -30.05 -98.15 -63.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 1.16 0.80 1.24 0.92 0.57 0.98 20.82%

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