[HWGB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -58.57%
YoY- -10.97%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 71,508 93,873 96,253 117,444 105,840 120,836 98,021 -5.11%
PBT -9,299 -9,923 -10,778 -7,917 -7,090 2,038 4,467 -
Tax 0 -4 0 0 0 0 0 -
NP -9,299 -9,927 -10,778 -7,917 -7,090 2,038 4,467 -
-
NP to SH -8,186 -8,450 -10,076 -7,028 -6,333 3,895 4,601 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 80,807 103,800 107,031 125,361 112,930 118,798 93,554 -2.40%
-
Net Worth 39,355 47,943 65,197 81,720 83,055 102,011 63,347 -7.62%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 39,355 47,943 65,197 81,720 83,055 102,011 63,347 -7.62%
NOSH 787,115 599,290 592,705 544,806 519,098 463,690 333,405 15.37%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -13.00% -10.57% -11.20% -6.74% -6.70% 1.69% 4.56% -
ROE -20.80% -17.63% -15.45% -8.60% -7.63% 3.82% 7.26% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.08 15.66 16.24 21.56 20.39 26.06 29.40 -17.76%
EPS -1.04 -1.41 -1.70 -1.29 -1.22 0.84 1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.08 0.11 0.15 0.16 0.22 0.19 -19.93%
Adjusted Per Share Value based on latest NOSH - 540,833
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.79 45.67 46.83 57.14 51.49 58.79 47.69 -5.11%
EPS -3.98 -4.11 -4.90 -3.42 -3.08 1.89 2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1915 0.2332 0.3172 0.3976 0.4041 0.4963 0.3082 -7.61%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.055 0.12 0.185 0.24 0.39 0.45 0.14 -
P/RPS 0.61 0.77 1.14 1.11 1.91 1.73 0.48 4.07%
P/EPS -5.29 -8.51 -10.88 -18.60 -31.97 53.57 10.14 -
EY -18.91 -11.75 -9.19 -5.38 -3.13 1.87 9.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.50 1.68 1.60 2.44 2.05 0.74 6.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 20/08/15 21/08/14 20/08/13 28/08/12 24/08/11 25/08/10 -
Price 0.055 0.075 0.20 0.225 0.35 0.34 0.16 -
P/RPS 0.61 0.48 1.23 1.04 1.72 1.30 0.54 2.05%
P/EPS -5.29 -5.32 -11.76 -17.44 -28.69 40.48 11.59 -
EY -18.91 -18.80 -8.50 -5.73 -3.49 2.47 8.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.94 1.82 1.50 2.19 1.55 0.84 4.59%

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