[HWGB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 49.12%
YoY- 149.49%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 120,836 51,642 240,529 186,057 98,021 40,669 144,043 -11.08%
PBT 2,038 -2,761 9,313 6,594 4,467 9,907 -25,480 -
Tax 0 0 0 0 0 0 1,497 -
NP 2,038 -2,761 9,313 6,594 4,467 9,907 -23,983 -
-
NP to SH 3,895 -2,352 9,851 6,861 4,601 9,960 -23,807 -
-
Tax Rate 0.00% - 0.00% 0.00% 0.00% 0.00% - -
Total Cost 118,798 54,403 231,216 179,463 93,554 30,762 168,026 -20.68%
-
Net Worth 102,011 96,847 79,164 68,250 63,347 57,939 46,890 68.13%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 102,011 96,847 79,164 68,250 63,347 57,939 46,890 68.13%
NOSH 463,690 461,176 376,973 359,214 333,405 275,900 275,823 41.51%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.69% -5.35% 3.87% 3.54% 4.56% 24.36% -16.65% -
ROE 3.82% -2.43% 12.44% 10.05% 7.26% 17.19% -50.77% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 26.06 11.20 63.81 51.80 29.40 14.74 52.22 -37.16%
EPS 0.84 -0.51 2.61 1.91 1.38 3.61 -8.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.21 0.19 0.19 0.21 0.17 18.81%
Adjusted Per Share Value based on latest NOSH - 410,909
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 58.79 25.12 117.02 90.52 47.69 19.79 70.08 -11.07%
EPS 1.89 -1.14 4.79 3.34 2.24 4.85 -11.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4963 0.4712 0.3851 0.332 0.3082 0.2819 0.2281 68.15%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.45 0.73 0.35 0.17 0.14 0.17 0.19 -
P/RPS 1.73 6.52 0.55 0.33 0.48 1.15 0.36 185.59%
P/EPS 53.57 -143.14 13.39 8.90 10.14 4.71 -2.20 -
EY 1.87 -0.70 7.47 11.24 9.86 21.24 -45.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 3.48 1.67 0.89 0.74 0.81 1.12 49.79%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 24/05/11 28/02/11 22/11/10 25/08/10 26/05/10 24/02/10 -
Price 0.34 0.57 0.64 0.37 0.16 0.13 0.20 -
P/RPS 1.30 5.09 1.00 0.71 0.54 0.88 0.38 127.55%
P/EPS 40.48 -111.76 24.49 19.37 11.59 3.60 -2.32 -
EY 2.47 -0.89 4.08 5.16 8.63 27.77 -43.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.71 3.05 1.95 0.84 0.62 1.18 20.00%

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