[HWGB] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -3.26%
YoY- 24.47%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 152,325 143,016 129,232 188,731 196,409 187,746 196,132 -15.46%
PBT -10,268 -18,598 -24,364 -20,247 -18,382 -19,846 -16,644 -27.46%
Tax 0 0 0 51 -21 -8 0 -
NP -10,268 -18,598 -24,364 -20,196 -18,404 -19,854 -16,644 -27.46%
-
NP to SH -8,681 -16,372 -22,008 -16,303 -15,788 -16,900 -13,996 -27.20%
-
Tax Rate - - - - - - - -
Total Cost 162,593 161,614 153,596 208,927 214,813 207,600 212,776 -16.37%
-
Net Worth 41,737 39,355 33,144 36,095 42,074 47,943 53,374 -15.08%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 41,737 39,355 33,144 36,095 42,074 47,943 53,374 -15.08%
NOSH 834,743 787,115 662,891 601,586 601,065 599,290 593,050 25.51%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -6.74% -13.00% -18.85% -10.70% -9.37% -10.57% -8.49% -
ROE -20.80% -41.60% -66.40% -45.17% -37.52% -35.25% -26.22% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.25 18.17 19.50 31.37 32.68 31.33 33.07 -32.64%
EPS -1.04 -2.08 -3.32 -2.71 -2.63 -2.82 -2.36 -42.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.06 0.07 0.08 0.09 -32.34%
Adjusted Per Share Value based on latest NOSH - 602,972
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 74.11 69.58 62.87 91.82 95.55 91.34 95.42 -15.46%
EPS -4.22 -7.97 -10.71 -7.93 -7.68 -8.22 -6.81 -27.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2031 0.1915 0.1613 0.1756 0.2047 0.2332 0.2597 -15.07%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.06 0.055 0.06 0.095 0.07 0.12 0.14 -
P/RPS 0.33 0.30 0.31 0.30 0.21 0.38 0.42 -14.81%
P/EPS -5.77 -2.64 -1.81 -3.51 -2.66 -4.26 -5.93 -1.80%
EY -17.33 -37.82 -55.33 -28.53 -37.52 -23.50 -16.86 1.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.10 1.20 1.58 1.00 1.50 1.56 -16.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 26/08/16 26/05/16 26/02/16 25/11/15 20/08/15 27/05/15 -
Price 0.05 0.055 0.06 0.075 0.095 0.075 0.13 -
P/RPS 0.27 0.30 0.31 0.24 0.29 0.24 0.39 -21.68%
P/EPS -4.81 -2.64 -1.81 -2.77 -3.62 -2.66 -5.51 -8.63%
EY -20.80 -37.82 -55.33 -36.13 -27.65 -37.60 -18.15 9.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 1.20 1.25 1.36 0.94 1.44 -21.52%

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