[HWGB] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -97.73%
YoY- -93.48%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 197,723 189,148 200,070 181,356 200,137 186,275 106,436 10.86%
PBT -13,734 -42,265 -70,603 6,738 2,759 10,172 72,462 -
Tax -4,752 -3,743 4,021 -6,609 -780 -3,325 1,735 -
NP -18,486 -46,008 -66,582 129 1,979 6,847 74,197 -
-
NP to SH -18,239 -46,008 -66,582 129 1,979 6,847 71,712 -
-
Tax Rate - - - 98.09% 28.27% 32.69% -2.39% -
Total Cost 216,209 235,156 266,652 181,227 198,158 179,428 32,239 37.30%
-
Net Worth 66,218 82,724 107,517 138,740 92,495 60,237 13,233 30.76%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 66,218 82,724 107,517 138,740 92,495 60,237 13,233 30.76%
NOSH 275,911 275,749 262,236 227,443 196,800 172,108 147,043 11.05%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -9.35% -24.32% -33.28% 0.07% 0.99% 3.68% 69.71% -
ROE -27.54% -55.62% -61.93% 0.09% 2.14% 11.37% 541.88% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 71.66 68.59 76.29 79.74 101.70 108.23 72.38 -0.16%
EPS -6.61 -16.68 -25.39 0.06 1.01 3.98 48.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.30 0.41 0.61 0.47 0.35 0.09 17.75%
Adjusted Per Share Value based on latest NOSH - 227,443
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 96.19 92.02 97.34 88.23 97.37 90.62 51.78 10.86%
EPS -8.87 -22.38 -32.39 0.06 0.96 3.33 34.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3222 0.4025 0.5231 0.675 0.45 0.2931 0.0644 30.76%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.22 0.16 0.37 1.00 0.79 1.14 0.77 -
P/RPS 0.31 0.23 0.48 1.25 0.78 1.05 1.06 -18.52%
P/EPS -3.33 -0.96 -1.46 1,763.13 78.56 28.66 1.58 -
EY -30.05 -104.28 -68.62 0.06 1.27 3.49 63.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.53 0.90 1.64 1.68 3.26 8.56 -31.03%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 06/03/07 24/02/06 24/02/05 24/02/04 26/02/03 25/02/02 21/02/01 -
Price 0.22 0.17 0.40 1.01 0.74 1.16 0.71 -
P/RPS 0.31 0.25 0.52 1.27 0.73 1.07 0.98 -17.44%
P/EPS -3.33 -1.02 -1.58 1,780.76 73.59 29.16 1.46 -
EY -30.05 -98.15 -63.48 0.06 1.36 3.43 68.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.57 0.98 1.66 1.57 3.31 7.89 -30.09%

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