[HWGB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -45.6%
YoY- -505.81%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 243,568 246,655 240,529 144,047 220,788 246,466 197,723 3.53%
PBT -34,136 -11,228 9,311 -25,124 -7,675 1,611 -13,734 16.37%
Tax 0 -125 0 1,497 1,666 -664 -4,752 -
NP -34,136 -11,353 9,311 -23,627 -6,009 947 -18,486 10.75%
-
NP to SH -32,517 -7,022 9,849 -23,451 -3,871 1,534 -18,239 10.10%
-
Tax Rate - - 0.00% - - 41.22% - -
Total Cost 277,704 258,008 231,218 167,674 226,797 245,519 216,209 4.25%
-
Net Worth 86,770 93,099 90,890 47,490 62,305 53,820 66,218 4.60%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 86,770 93,099 90,890 47,490 62,305 53,820 66,218 4.60%
NOSH 542,318 489,999 432,812 276,109 276,913 230,000 275,911 11.91%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -14.01% -4.60% 3.87% -16.40% -2.72% 0.38% -9.35% -
ROE -37.47% -7.54% 10.84% -49.38% -6.21% 2.85% -27.54% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 44.91 50.34 55.57 52.17 79.73 107.16 71.66 -7.48%
EPS -6.00 -1.43 2.28 -8.49 -1.40 0.67 -6.61 -1.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.19 0.21 0.172 0.225 0.234 0.24 -6.52%
Adjusted Per Share Value based on latest NOSH - 276,109
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 118.50 120.00 117.02 70.08 107.41 119.91 96.19 3.53%
EPS -15.82 -3.42 4.79 -11.41 -1.88 0.75 -8.87 10.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4221 0.4529 0.4422 0.231 0.3031 0.2618 0.3222 4.59%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.30 0.34 0.35 0.19 0.21 0.31 0.22 -
P/RPS 0.67 0.68 0.63 0.36 0.26 0.29 0.31 13.69%
P/EPS -5.00 -23.73 15.38 -2.24 -15.02 46.48 -3.33 7.00%
EY -19.99 -4.21 6.50 -44.70 -6.66 2.15 -30.05 -6.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.79 1.67 1.10 0.93 1.32 0.92 12.63%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 12/04/13 29/02/12 28/02/11 24/02/10 27/02/09 25/02/08 06/03/07 -
Price 0.235 0.41 0.64 0.20 0.18 0.29 0.22 -
P/RPS 0.52 0.81 1.15 0.38 0.23 0.27 0.31 8.99%
P/EPS -3.92 -28.61 28.12 -2.35 -12.88 43.48 -3.33 2.75%
EY -25.51 -3.50 3.56 -42.47 -7.77 2.30 -30.05 -2.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.16 3.05 1.16 0.80 1.24 0.92 8.11%

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