[HWGB] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3.12%
YoY- -9.41%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 114,856 114,244 147,307 152,233 183,377 186,300 193,319 -8.30%
PBT -3,397 -7,701 -13,787 -11,444 -10,833 -11,245 -4,078 -2.99%
Tax 0 0 -16 0 0 0 -714 -
NP -3,397 -7,701 -13,803 -11,444 -10,833 -11,245 -4,792 -5.56%
-
NP to SH -2,931 -6,511 -11,841 -10,390 -9,496 -9,029 -1,658 9.95%
-
Tax Rate - - - - - - - -
Total Cost 118,253 121,945 161,110 163,677 194,210 197,545 198,111 -8.23%
-
Net Worth 39,925 41,737 42,074 64,937 78,202 95,042 101,322 -14.36%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 39,925 41,737 42,074 64,937 78,202 95,042 101,322 -14.36%
NOSH 998,245 834,743 601,065 590,340 558,588 528,011 460,555 13.74%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -2.96% -6.74% -9.37% -7.52% -5.91% -6.04% -2.48% -
ROE -7.34% -15.60% -28.14% -16.00% -12.14% -9.50% -1.64% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.51 13.69 24.51 25.79 32.83 35.28 41.98 -19.38%
EPS -0.29 -0.78 -1.97 -1.76 -1.70 -1.71 -0.36 -3.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.07 0.11 0.14 0.18 0.22 -24.71%
Adjusted Per Share Value based on latest NOSH - 627,999
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 55.88 55.58 71.67 74.06 89.21 90.64 94.05 -8.30%
EPS -1.43 -3.17 -5.76 -5.05 -4.62 -4.39 -0.81 9.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1942 0.2031 0.2047 0.3159 0.3805 0.4624 0.4929 -14.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.06 0.06 0.07 0.20 0.215 0.31 0.30 -
P/RPS 0.52 0.44 0.29 0.78 0.65 0.88 0.71 -5.05%
P/EPS -20.43 -7.69 -3.55 -11.36 -12.65 -18.13 -83.33 -20.87%
EY -4.89 -13.00 -28.14 -8.80 -7.91 -5.52 -1.20 26.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.20 1.00 1.82 1.54 1.72 1.36 1.64%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 23/11/16 25/11/15 27/11/14 26/11/13 27/11/12 24/11/11 -
Price 0.055 0.05 0.095 0.155 0.215 0.30 0.36 -
P/RPS 0.48 0.37 0.39 0.60 0.65 0.85 0.86 -9.25%
P/EPS -18.73 -6.41 -4.82 -8.81 -12.65 -17.54 -100.00 -24.33%
EY -5.34 -15.60 -20.74 -11.35 -7.91 -5.70 -1.00 32.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.00 1.36 1.41 1.54 1.67 1.64 -2.83%

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