[HWGB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -45.6%
YoY- -505.81%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 220,262 183,462 162,851 144,047 160,151 202,983 204,699 5.00%
PBT -4,539 -9,567 -9,167 -25,124 -19,828 -18,830 -13,930 -52.61%
Tax 1,497 1,497 1,144 1,497 2,413 2,260 2,313 -25.15%
NP -3,042 -8,070 -8,023 -23,627 -17,415 -16,570 -11,617 -59.03%
-
NP to SH -2,728 -7,839 -7,833 -23,451 -16,106 -15,046 -9,691 -57.01%
-
Tax Rate - - - - - - - -
Total Cost 223,304 191,532 170,874 167,674 177,566 219,553 216,316 2.14%
-
Net Worth 78,072 63,254 57,939 47,490 58,680 60,439 66,228 11.58%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 78,072 63,254 57,939 47,490 58,680 60,439 66,228 11.58%
NOSH 410,909 332,919 275,900 276,109 276,796 275,979 275,951 30.36%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.38% -4.40% -4.93% -16.40% -10.87% -8.16% -5.68% -
ROE -3.49% -12.39% -13.52% -49.38% -27.45% -24.89% -14.63% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.60 55.11 59.03 52.17 57.86 73.55 74.18 -19.46%
EPS -0.66 -2.35 -2.84 -8.49 -5.82 -5.45 -3.51 -67.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.21 0.172 0.212 0.219 0.24 -14.40%
Adjusted Per Share Value based on latest NOSH - 276,109
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 107.16 89.26 79.23 70.08 77.91 98.75 99.59 5.00%
EPS -1.33 -3.81 -3.81 -11.41 -7.84 -7.32 -4.71 -56.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3798 0.3077 0.2819 0.231 0.2855 0.294 0.3222 11.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.17 0.14 0.17 0.19 0.23 0.23 0.16 -
P/RPS 0.32 0.25 0.29 0.36 0.40 0.31 0.22 28.34%
P/EPS -25.61 -5.95 -5.99 -2.24 -3.95 -4.22 -4.56 215.62%
EY -3.91 -16.82 -16.70 -44.70 -25.30 -23.70 -21.95 -68.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.74 0.81 1.10 1.08 1.05 0.67 20.81%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 25/08/10 26/05/10 24/02/10 23/11/09 27/08/09 29/05/09 -
Price 0.37 0.16 0.13 0.20 0.20 0.25 0.25 -
P/RPS 0.69 0.29 0.22 0.38 0.35 0.34 0.34 60.22%
P/EPS -55.73 -6.80 -4.58 -2.35 -3.44 -4.59 -7.12 293.72%
EY -1.79 -14.72 -21.84 -42.47 -29.09 -21.81 -14.05 -74.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 0.84 0.62 1.16 0.94 1.14 1.04 51.99%

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