[HWGB] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 25.41%
YoY- -43.37%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 196,132 191,027 202,977 192,506 176,252 229,197 244,502 -13.67%
PBT -16,644 -23,247 -15,258 -21,556 -28,100 -25,823 -14,444 9.92%
Tax 0 0 0 0 0 -300 0 -
NP -16,644 -23,247 -15,258 -21,556 -28,100 -26,123 -14,444 9.92%
-
NP to SH -13,996 -21,586 -13,853 -20,152 -27,016 -24,431 -12,661 6.91%
-
Tax Rate - - - - - - - -
Total Cost 212,776 214,274 218,235 214,062 204,352 255,320 258,946 -12.28%
-
Net Worth 53,374 53,140 64,937 65,197 71,094 73,722 78,202 -22.49%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 53,374 53,140 64,937 65,197 71,094 73,722 78,202 -22.49%
NOSH 593,050 590,445 590,340 592,705 592,456 567,099 558,588 4.07%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -8.49% -12.17% -7.52% -11.20% -15.94% -11.40% -5.91% -
ROE -26.22% -40.62% -21.33% -30.91% -38.00% -33.14% -16.19% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 33.07 32.35 34.38 32.48 29.75 40.42 43.77 -17.05%
EPS -2.36 -3.65 -2.35 -3.40 -4.56 -4.31 -2.27 2.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.11 0.11 0.12 0.13 0.14 -25.53%
Adjusted Per Share Value based on latest NOSH - 593,214
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 95.42 92.94 98.75 93.66 85.75 111.51 118.95 -13.67%
EPS -6.81 -10.50 -6.74 -9.80 -13.14 -11.89 -6.16 6.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2597 0.2585 0.3159 0.3172 0.3459 0.3587 0.3805 -22.49%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.14 0.135 0.20 0.185 0.19 0.20 0.215 -
P/RPS 0.42 0.42 0.58 0.57 0.64 0.49 0.49 -9.77%
P/EPS -5.93 -3.69 -8.52 -5.44 -4.17 -4.64 -9.49 -26.93%
EY -16.86 -27.08 -11.73 -18.38 -24.00 -21.54 -10.54 36.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.50 1.82 1.68 1.58 1.54 1.54 0.86%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 27/11/14 21/08/14 22/05/14 25/02/14 26/11/13 -
Price 0.13 0.145 0.155 0.20 0.185 0.215 0.215 -
P/RPS 0.39 0.45 0.45 0.62 0.62 0.53 0.49 -14.12%
P/EPS -5.51 -3.97 -6.61 -5.88 -4.06 -4.99 -9.49 -30.42%
EY -18.15 -25.21 -15.14 -17.00 -24.65 -20.04 -10.54 43.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.61 1.41 1.82 1.54 1.65 1.54 -4.38%

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