[HWGB] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.84%
YoY- 23.19%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 189,018 196,368 191,398 198,052 208,005 224,981 229,196 -12.08%
PBT -22,005 -19,996 -22,860 -26,456 -28,706 -27,818 -25,845 -10.19%
Tax -246 -242 -242 -289 -289 -289 -289 -10.20%
NP -22,251 -20,238 -23,102 -26,745 -28,995 -28,107 -26,134 -10.19%
-
NP to SH -19,626 -17,997 -21,252 -25,336 -27,490 -26,764 -24,442 -13.64%
-
Tax Rate - - - - - - - -
Total Cost 211,269 216,606 214,500 224,797 237,000 253,088 255,330 -11.89%
-
Net Worth 48,302 53,374 53,129 69,079 65,253 71,094 73,877 -24.72%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 48,302 53,374 53,129 69,079 65,253 71,094 73,877 -24.72%
NOSH 603,780 593,050 590,326 627,999 593,214 592,456 568,288 4.13%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -11.77% -10.31% -12.07% -13.50% -13.94% -12.49% -11.40% -
ROE -40.63% -33.72% -40.00% -36.68% -42.13% -37.65% -33.08% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 31.31 33.11 32.42 31.54 35.06 37.97 40.33 -15.56%
EPS -3.25 -3.03 -3.60 -4.03 -4.63 -4.52 -4.30 -17.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.11 0.11 0.12 0.13 -27.71%
Adjusted Per Share Value based on latest NOSH - 627,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 91.96 95.53 93.12 96.35 101.20 109.45 111.51 -12.09%
EPS -9.55 -8.76 -10.34 -12.33 -13.37 -13.02 -11.89 -13.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.235 0.2597 0.2585 0.3361 0.3175 0.3459 0.3594 -24.72%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.12 0.14 0.135 0.20 0.185 0.19 0.20 -
P/RPS 0.38 0.42 0.42 0.63 0.53 0.50 0.50 -16.76%
P/EPS -3.69 -4.61 -3.75 -4.96 -3.99 -4.21 -4.65 -14.32%
EY -27.09 -21.68 -26.67 -20.17 -25.05 -23.78 -21.50 16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.56 1.50 1.82 1.68 1.58 1.54 -1.74%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 25/02/15 27/11/14 21/08/14 22/05/14 25/02/14 -
Price 0.075 0.13 0.145 0.155 0.20 0.185 0.215 -
P/RPS 0.24 0.39 0.45 0.49 0.57 0.49 0.53 -41.11%
P/EPS -2.31 -4.28 -4.03 -3.84 -4.32 -4.10 -5.00 -40.32%
EY -43.34 -23.34 -24.83 -26.03 -23.17 -24.42 -20.00 67.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.44 1.61 1.41 1.82 1.54 1.65 -31.34%

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