[HWGB] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -12.29%
YoY- -1.72%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 148,101 155,668 166,366 172,006 188,731 186,472 189,018 -14.94%
PBT -19,539 -14,161 -19,623 -22,177 -20,247 -25,203 -22,005 -7.58%
Tax 111 67 55 51 51 -258 -246 -
NP -19,428 -14,094 -19,568 -22,126 -20,196 -25,461 -22,251 -8.61%
-
NP to SH -13,617 -10,973 -16,039 -18,306 -16,303 -22,703 -19,626 -21.54%
-
Tax Rate - - - - - - - -
Total Cost 167,529 169,762 185,934 194,132 208,927 211,933 211,269 -14.26%
-
Net Worth 34,256 41,874 39,470 33,144 36,178 42,387 48,302 -20.39%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 1,591 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 34,256 41,874 39,470 33,144 36,178 42,387 48,302 -20.39%
NOSH 856,412 837,499 789,411 662,891 602,972 605,535 603,780 26.10%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -13.12% -9.05% -11.76% -12.86% -10.70% -13.65% -11.77% -
ROE -39.75% -26.20% -40.64% -55.23% -45.06% -53.56% -40.63% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 17.29 18.59 21.07 25.95 31.30 30.79 31.31 -32.56%
EPS -1.59 -1.31 -2.03 -2.76 -2.70 -3.75 -3.25 -37.77%
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.05 0.05 0.06 0.07 0.08 -36.87%
Adjusted Per Share Value based on latest NOSH - 662,891
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 72.05 75.73 80.94 83.68 91.82 90.72 91.96 -14.94%
EPS -6.62 -5.34 -7.80 -8.91 -7.93 -11.05 -9.55 -21.58%
DPS 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1667 0.2037 0.192 0.1613 0.176 0.2062 0.235 -20.37%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.055 0.06 0.055 0.06 0.095 0.07 0.12 -
P/RPS 0.32 0.32 0.26 0.23 0.30 0.23 0.38 -10.77%
P/EPS -3.46 -4.58 -2.71 -2.17 -3.51 -1.87 -3.69 -4.18%
EY -28.91 -21.84 -36.94 -46.03 -28.46 -53.56 -27.09 4.40%
DY 3.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.20 1.10 1.20 1.58 1.00 1.50 -5.38%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 23/11/16 26/08/16 26/05/16 26/02/16 25/11/15 20/08/15 -
Price 0.06 0.05 0.055 0.06 0.075 0.095 0.075 -
P/RPS 0.35 0.27 0.26 0.23 0.24 0.31 0.24 28.45%
P/EPS -3.77 -3.82 -2.71 -2.17 -2.77 -2.53 -2.31 38.41%
EY -26.50 -26.20 -36.94 -46.03 -36.05 -39.47 -43.34 -27.85%
DY 3.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.00 1.10 1.20 1.25 1.36 0.94 36.36%

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