[HWGB] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -26.9%
YoY- 9.89%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 161,719 162,343 156,565 148,712 148,595 149,718 148,101 6.05%
PBT -22,438 -24,034 -22,943 -14,874 -12,693 -15,280 -19,539 9.68%
Tax 2,927 3,128 3,128 -78 -78 111 111 791.25%
NP -19,511 -20,906 -19,815 -14,952 -12,771 -15,169 -19,428 0.28%
-
NP to SH -10,610 -12,021 -10,899 -9,888 -7,792 -9,776 -13,617 -15.36%
-
Tax Rate - - - - - - - -
Total Cost 181,230 183,249 176,380 163,664 161,366 164,887 167,529 5.39%
-
Net Worth 28,859 25,217 19,963 39,925 39,523 39,921 34,256 -10.82%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - 1,591 1,591 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 28,859 25,217 19,963 39,925 39,523 39,921 34,256 -10.82%
NOSH 324,611 324,611 998,245 998,245 998,245 998,046 856,412 -47.71%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -12.06% -12.88% -12.66% -10.05% -8.59% -10.13% -13.12% -
ROE -36.76% -47.67% -54.60% -24.77% -19.72% -24.49% -39.75% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 56.04 64.38 15.69 14.90 15.04 15.00 17.29 119.48%
EPS -3.68 -4.77 -1.09 -0.99 -0.79 -0.98 -1.59 75.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.19 -
NAPS 0.10 0.10 0.02 0.04 0.04 0.04 0.04 84.51%
Adjusted Per Share Value based on latest NOSH - 998,245
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 78.68 78.98 76.17 72.35 72.29 72.84 72.05 6.06%
EPS -5.16 -5.85 -5.30 -4.81 -3.79 -4.76 -6.62 -15.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.77 0.77 -
NAPS 0.1404 0.1227 0.0971 0.1942 0.1923 0.1942 0.1667 -10.84%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.135 0.17 0.065 0.06 0.055 0.06 0.055 -
P/RPS 0.24 0.26 0.41 0.40 0.37 0.40 0.32 -17.49%
P/EPS -3.67 -3.57 -5.95 -6.06 -6.97 -6.13 -3.46 4.01%
EY -27.23 -28.04 -16.80 -16.51 -14.34 -16.33 -28.91 -3.92%
DY 0.00 0.00 0.00 0.00 0.00 2.66 3.38 -
P/NAPS 1.35 1.70 3.25 1.50 1.38 1.50 1.38 -1.45%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 27/02/18 23/11/17 21/08/17 30/05/17 24/02/17 -
Price 0.15 0.135 0.055 0.055 0.045 0.055 0.06 -
P/RPS 0.27 0.21 0.35 0.37 0.30 0.37 0.35 -15.92%
P/EPS -4.08 -2.83 -5.04 -5.55 -5.71 -5.62 -3.77 5.42%
EY -24.51 -35.31 -19.85 -18.01 -17.52 -17.81 -26.50 -5.08%
DY 0.00 0.00 0.00 0.00 0.00 2.90 3.10 -
P/NAPS 1.50 1.35 2.75 1.38 1.13 1.38 1.50 0.00%

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