[HWGB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 25.9%
YoY- 24.83%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 148,101 188,731 191,398 229,196 243,568 246,655 240,529 -7.75%
PBT -19,539 -20,247 -22,860 -25,845 -34,136 -11,228 9,311 -
Tax 111 51 -242 -289 0 -125 0 -
NP -19,428 -20,196 -23,102 -26,134 -34,136 -11,353 9,311 -
-
NP to SH -13,617 -16,303 -21,252 -24,442 -32,517 -7,022 9,849 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 167,529 208,927 214,500 255,330 277,704 258,008 231,218 -5.22%
-
Net Worth 34,256 36,178 53,129 73,877 86,770 93,099 90,890 -14.99%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,591 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 34,256 36,178 53,129 73,877 86,770 93,099 90,890 -14.99%
NOSH 856,412 602,972 590,326 568,288 542,318 489,999 432,812 12.03%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -13.12% -10.70% -12.07% -11.40% -14.01% -4.60% 3.87% -
ROE -39.75% -45.06% -40.00% -33.08% -37.47% -7.54% 10.84% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.29 31.30 32.42 40.33 44.91 50.34 55.57 -17.66%
EPS -1.59 -2.70 -3.60 -4.30 -6.00 -1.43 2.28 -
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.06 0.09 0.13 0.16 0.19 0.21 -24.12%
Adjusted Per Share Value based on latest NOSH - 568,288
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 72.05 91.82 93.12 111.51 118.50 120.00 117.02 -7.75%
EPS -6.62 -7.93 -10.34 -11.89 -15.82 -3.42 4.79 -
DPS 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1667 0.176 0.2585 0.3594 0.4221 0.4529 0.4422 -14.99%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.055 0.095 0.135 0.20 0.30 0.34 0.35 -
P/RPS 0.32 0.30 0.42 0.50 0.67 0.68 0.63 -10.66%
P/EPS -3.46 -3.51 -3.75 -4.65 -5.00 -23.73 15.38 -
EY -28.91 -28.46 -26.67 -21.50 -19.99 -4.21 6.50 -
DY 3.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.58 1.50 1.54 1.88 1.79 1.67 -3.12%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 25/02/15 25/02/14 12/04/13 29/02/12 28/02/11 -
Price 0.06 0.075 0.145 0.215 0.235 0.41 0.64 -
P/RPS 0.35 0.24 0.45 0.53 0.52 0.81 1.15 -17.96%
P/EPS -3.77 -2.77 -4.03 -5.00 -3.92 -28.61 28.12 -
EY -26.50 -36.05 -24.83 -20.00 -25.51 -3.50 3.56 -
DY 3.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.25 1.61 1.65 1.47 2.16 3.05 -11.14%

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