[HWGB] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 9.34%
YoY- -1914.18%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 189,148 194,278 204,221 204,522 200,070 193,498 194,110 -1.70%
PBT -42,265 -43,458 -46,787 -63,265 -70,603 -39,444 -26,453 36.55%
Tax -3,743 1,918 3,048 2,900 4,021 -86 -3,310 8.51%
NP -46,008 -41,540 -43,739 -60,365 -66,582 -39,530 -29,763 33.58%
-
NP to SH -46,008 -41,540 -43,739 -60,365 -66,582 -39,530 -29,763 33.58%
-
Tax Rate - - - - - - - -
Total Cost 235,156 235,818 247,960 264,887 266,652 233,028 223,873 3.32%
-
Net Worth 82,724 111,168 105,842 107,517 107,517 128,527 133,442 -27.23%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 82,724 111,168 105,842 107,517 107,517 128,527 133,442 -27.23%
NOSH 275,749 264,687 264,605 262,236 262,236 262,300 261,651 3.55%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -24.32% -21.38% -21.42% -29.52% -33.28% -20.43% -15.33% -
ROE -55.62% -37.37% -41.32% -56.14% -61.93% -30.76% -22.30% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 68.59 73.40 77.18 77.99 76.29 73.77 74.19 -5.08%
EPS -16.68 -15.69 -16.53 -23.02 -25.39 -15.07 -11.38 28.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.42 0.40 0.41 0.41 0.49 0.51 -29.72%
Adjusted Per Share Value based on latest NOSH - 262,236
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 92.02 94.52 99.35 99.50 97.34 94.14 94.44 -1.71%
EPS -22.38 -20.21 -21.28 -29.37 -32.39 -19.23 -14.48 33.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4025 0.5408 0.5149 0.5231 0.5231 0.6253 0.6492 -27.22%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.16 0.20 0.23 0.31 0.37 0.38 0.59 -
P/RPS 0.23 0.27 0.30 0.40 0.48 0.52 0.80 -56.34%
P/EPS -0.96 -1.27 -1.39 -1.35 -1.46 -2.52 -5.19 -67.43%
EY -104.28 -78.47 -71.87 -74.26 -68.62 -39.66 -19.28 207.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.58 0.76 0.90 0.78 1.16 -40.59%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 22/11/05 29/08/05 25/05/05 24/02/05 26/11/04 30/08/04 -
Price 0.17 0.19 0.22 0.20 0.40 0.40 0.40 -
P/RPS 0.25 0.26 0.29 0.26 0.52 0.54 0.54 -40.07%
P/EPS -1.02 -1.21 -1.33 -0.87 -1.58 -2.65 -3.52 -56.11%
EY -98.15 -82.60 -75.14 -115.10 -63.48 -37.68 -28.44 127.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.55 0.49 0.98 0.82 0.78 -18.82%

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