[HWGB] QoQ TTM 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- -2.71%
YoY- 17.23%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 196,368 191,398 198,052 208,005 224,981 229,196 240,644 -12.68%
PBT -19,996 -22,860 -26,456 -28,706 -27,818 -25,845 -33,727 -29.44%
Tax -242 -242 -289 -289 -289 -289 0 -
NP -20,238 -23,102 -26,745 -28,995 -28,107 -26,134 -33,727 -28.88%
-
NP to SH -17,997 -21,252 -25,336 -27,490 -26,764 -24,442 -32,986 -33.25%
-
Tax Rate - - - - - - - -
Total Cost 216,606 214,500 224,797 237,000 253,088 255,330 274,371 -14.59%
-
Net Worth 53,374 53,129 69,079 65,253 71,094 73,877 78,527 -22.71%
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 53,129 69,079 65,253 71,094 73,877 78,527 -22.71%
NOSH 593,050 590,326 627,999 593,214 592,456 568,288 560,909 3.78%
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 -10.31% -12.07% -13.50% -13.94% -12.49% -11.40% -14.02% -
ROE -33.72% -40.00% -36.68% -42.13% -37.65% -33.08% -42.01% -
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 33.11 32.42 31.54 35.06 37.97 40.33 42.90 -15.87%
EPS -3.03 -3.60 -4.03 -4.63 -4.52 -4.30 -5.88 -35.75%
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 95.53 93.12 96.35 101.20 109.45 111.51 117.07 -12.68%
EPS -8.76 -10.34 -12.33 -13.37 -13.02 -11.89 -16.05 -33.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2597 0.2585 0.3361 0.3175 0.3459 0.3594 0.382 -22.70%
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 0.63 0.53 0.50 0.50 0.50 -10.98%
P/EPS -4.61 -3.75 -4.96 -3.99 -4.21 -4.65 -3.66 16.64%
EY -21.68 -26.67 -20.17 -25.05 -23.78 -21.50 -27.35 -14.36%
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 0.49 0.57 0.49 0.53 0.50 -15.27%
P/EPS -4.28 -4.03 -3.84 -4.32 -4.10 -5.00 -3.66 11.00%
EY -23.34 -24.83 -26.03 -23.17 -24.42 -20.00 -27.35 -10.03%
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