[HWGB] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 15.32%
YoY- 32.76%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 162,343 149,718 172,006 196,368 224,981 242,587 244,272 -6.57%
PBT -24,034 -15,280 -22,177 -19,996 -27,818 -35,204 -12,451 11.57%
Tax 3,128 111 51 -242 -289 0 -125 -
NP -20,906 -15,169 -22,126 -20,238 -28,107 -35,204 -12,576 8.83%
-
NP to SH -12,021 -9,776 -18,306 -17,997 -26,764 -32,829 -8,790 5.35%
-
Tax Rate - - - - - - - -
Total Cost 183,249 164,887 194,132 216,606 253,088 277,791 256,848 -5.46%
-
Net Worth 25,217 39,921 33,144 53,374 71,094 75,668 100,487 -20.57%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 1,591 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 25,217 39,921 33,144 53,374 71,094 75,668 100,487 -20.57%
NOSH 324,611 998,046 662,891 593,050 592,456 540,487 502,439 -7.01%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -12.88% -10.13% -12.86% -10.31% -12.49% -14.51% -5.15% -
ROE -47.67% -24.49% -55.23% -33.72% -37.65% -43.39% -8.75% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 64.38 15.00 25.95 33.11 37.97 44.88 48.62 4.78%
EPS -4.77 -0.98 -2.76 -3.03 -4.52 -6.07 -1.75 18.18%
DPS 0.00 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.04 0.05 0.09 0.12 0.14 0.20 -10.90%
Adjusted Per Share Value based on latest NOSH - 593,050
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 78.98 72.84 83.68 95.53 109.45 118.02 118.84 -6.58%
EPS -5.85 -4.76 -8.91 -8.76 -13.02 -15.97 -4.28 5.34%
DPS 0.00 0.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1227 0.1942 0.1613 0.2597 0.3459 0.3681 0.4889 -20.57%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.17 0.06 0.06 0.14 0.19 0.225 0.40 -
P/RPS 0.26 0.40 0.23 0.42 0.50 0.50 0.82 -17.41%
P/EPS -3.57 -6.13 -2.17 -4.61 -4.21 -3.70 -22.86 -26.60%
EY -28.04 -16.33 -46.03 -21.68 -23.78 -27.00 -4.37 36.29%
DY 0.00 2.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.50 1.20 1.56 1.58 1.61 2.00 -2.67%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 26/05/16 27/05/15 22/05/14 27/05/13 22/05/12 -
Price 0.135 0.055 0.06 0.13 0.185 0.275 0.40 -
P/RPS 0.21 0.37 0.23 0.39 0.49 0.61 0.82 -20.30%
P/EPS -2.83 -5.62 -2.17 -4.28 -4.10 -4.53 -22.86 -29.39%
EY -35.31 -17.81 -46.03 -23.34 -24.42 -22.09 -4.37 41.63%
DY 0.00 2.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.38 1.20 1.44 1.54 1.96 2.00 -6.33%

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