[HWGB] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -53.81%
YoY- 141.78%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 117,444 105,840 120,836 98,021 58,605 76,411 93,122 3.93%
PBT -7,917 -7,090 2,038 4,467 -11,092 64 -1,460 32.51%
Tax 0 0 0 0 0 -594 -393 -
NP -7,917 -7,090 2,038 4,467 -11,092 -530 -1,853 27.35%
-
NP to SH -7,028 -6,333 3,895 4,601 -11,013 163 -1,606 27.86%
-
Tax Rate - - 0.00% 0.00% - 928.12% - -
Total Cost 125,361 112,930 118,798 93,554 69,697 76,941 94,975 4.73%
-
Net Worth 81,720 83,055 102,011 63,347 60,447 62,483 66,455 3.50%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 81,720 83,055 102,011 63,347 60,447 62,483 66,455 3.50%
NOSH 544,806 519,098 463,690 333,405 276,015 271,666 276,896 11.92%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -6.74% -6.70% 1.69% 4.56% -18.93% -0.69% -1.99% -
ROE -8.60% -7.63% 3.82% 7.26% -18.22% 0.26% -2.42% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 21.56 20.39 26.06 29.40 21.23 28.13 33.63 -7.13%
EPS -1.29 -1.22 0.84 1.38 -3.99 0.06 -0.58 14.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.22 0.19 0.219 0.23 0.24 -7.52%
Adjusted Per Share Value based on latest NOSH - 332,919
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 57.14 51.49 58.79 47.69 28.51 37.17 45.30 3.94%
EPS -3.42 -3.08 1.89 2.24 -5.36 0.08 -0.78 27.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3976 0.4041 0.4963 0.3082 0.2941 0.304 0.3233 3.50%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.24 0.39 0.45 0.14 0.23 0.25 0.23 -
P/RPS 1.11 1.91 1.73 0.48 1.08 0.89 0.68 8.50%
P/EPS -18.60 -31.97 53.57 10.14 -5.76 416.67 -39.66 -11.84%
EY -5.38 -3.13 1.87 9.86 -17.35 0.24 -2.52 13.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.44 2.05 0.74 1.05 1.09 0.96 8.87%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 28/08/12 24/08/11 25/08/10 27/08/09 14/08/08 28/08/07 -
Price 0.225 0.35 0.34 0.16 0.25 0.25 0.23 -
P/RPS 1.04 1.72 1.30 0.54 1.18 0.89 0.68 7.33%
P/EPS -17.44 -28.69 40.48 11.59 -6.27 416.67 -39.66 -12.78%
EY -5.73 -3.49 2.47 8.63 -15.96 0.24 -2.52 14.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.19 1.55 0.84 1.14 1.09 0.96 7.71%

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