[HWGB] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -71.72%
YoY- -514.85%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 243,567 249,359 240,529 144,043 220,788 227,743 191,586 4.07%
PBT -34,139 -11,240 9,313 -25,480 -7,675 1,611 -13,734 16.37%
Tax 0 -125 0 1,497 1,666 -663 -4,752 -
NP -34,139 -11,365 9,313 -23,983 -6,009 948 -18,486 10.75%
-
NP to SH -32,519 -6,997 9,851 -23,807 -3,872 1,536 -18,239 10.10%
-
Tax Rate - - 0.00% - - 41.15% - -
Total Cost 277,706 260,724 231,216 168,026 226,797 226,795 210,072 4.75%
-
Net Worth 84,979 89,223 79,164 46,890 62,228 64,182 66,155 4.25%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 84,979 89,223 79,164 46,890 62,228 64,182 66,155 4.25%
NOSH 531,122 469,597 376,973 275,823 276,571 274,285 275,649 11.53%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -14.02% -4.56% 3.87% -16.65% -2.72% 0.42% -9.65% -
ROE -38.27% -7.84% 12.44% -50.77% -6.22% 2.39% -27.57% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 45.86 53.10 63.81 52.22 79.83 83.03 69.50 -6.68%
EPS -6.12 -1.49 2.61 -8.63 -1.40 0.56 -6.61 -1.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.19 0.21 0.17 0.225 0.234 0.24 -6.52%
Adjusted Per Share Value based on latest NOSH - 276,109
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 118.50 121.31 117.02 70.08 107.41 110.80 93.21 4.07%
EPS -15.82 -3.40 4.79 -11.58 -1.88 0.75 -8.87 10.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4134 0.4341 0.3851 0.2281 0.3027 0.3123 0.3219 4.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.30 0.34 0.35 0.19 0.21 0.31 0.22 -
P/RPS 0.65 0.64 0.55 0.36 0.26 0.37 0.32 12.52%
P/EPS -4.90 -22.82 13.39 -2.20 -15.00 55.36 -3.32 6.69%
EY -20.41 -4.38 7.47 -45.43 -6.67 1.81 -30.08 -6.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.79 1.67 1.12 0.93 1.32 0.92 12.63%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 12/04/13 29/02/12 28/02/11 24/02/10 27/02/09 25/02/08 06/03/07 -
Price 0.235 0.41 0.64 0.20 0.18 0.29 0.22 -
P/RPS 0.51 0.77 1.00 0.38 0.23 0.35 0.32 8.07%
P/EPS -3.84 -27.52 24.49 -2.32 -12.86 51.79 -3.32 2.45%
EY -26.05 -3.63 4.08 -43.16 -7.78 1.93 -30.08 -2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.16 3.05 1.18 0.80 1.24 0.92 8.11%

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