[HWGB] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 65.2%
YoY- 83.06%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 240,644 239,637 247,791 220,262 160,151 236,758 218,595 1.61%
PBT -33,727 -18,393 -1,359 -4,539 -19,828 -3,472 -314 117.87%
Tax 0 589 -714 1,497 2,413 751 -3,768 -
NP -33,727 -17,804 -2,073 -3,042 -17,415 -2,721 -4,082 42.13%
-
NP to SH -32,986 -14,390 1,330 -2,728 -16,106 -1,536 -4,150 41.22%
-
Tax Rate - - - - - - - -
Total Cost 274,371 257,441 249,864 223,304 177,566 239,479 222,677 3.53%
-
Net Worth 78,527 97,056 101,804 78,072 58,680 63,373 66,545 2.79%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 78,527 97,056 101,804 78,072 58,680 63,373 66,545 2.79%
NOSH 560,909 539,200 462,749 410,909 276,796 275,538 277,272 12.44%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -14.02% -7.43% -0.84% -1.38% -10.87% -1.15% -1.87% -
ROE -42.01% -14.83% 1.31% -3.49% -27.45% -2.42% -6.24% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 42.90 44.44 53.55 53.60 57.86 85.93 78.84 -9.63%
EPS -5.88 -2.67 0.29 -0.66 -5.82 -0.56 -1.50 25.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.18 0.22 0.19 0.212 0.23 0.24 -8.58%
Adjusted Per Share Value based on latest NOSH - 410,909
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 117.07 116.59 120.55 107.16 77.91 115.18 106.35 1.61%
EPS -16.05 -7.00 0.65 -1.33 -7.84 -0.75 -2.02 41.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.382 0.4722 0.4953 0.3798 0.2855 0.3083 0.3237 2.79%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.215 0.31 0.30 0.17 0.23 0.26 0.24 -
P/RPS 0.50 0.70 0.56 0.32 0.40 0.30 0.30 8.87%
P/EPS -3.66 -11.62 104.38 -25.61 -3.95 -46.64 -16.04 -21.81%
EY -27.35 -8.61 0.96 -3.91 -25.30 -2.14 -6.24 27.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.72 1.36 0.89 1.08 1.13 1.00 7.45%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 27/11/12 24/11/11 22/11/10 23/11/09 24/11/08 26/11/07 -
Price 0.215 0.30 0.36 0.37 0.20 0.22 0.28 -
P/RPS 0.50 0.68 0.67 0.69 0.35 0.26 0.36 5.62%
P/EPS -3.66 -11.24 125.26 -55.73 -3.44 -39.47 -18.71 -23.79%
EY -27.35 -8.90 0.80 -1.79 -29.09 -2.53 -5.35 31.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.67 1.64 1.95 0.94 0.96 1.17 4.68%

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