[HWGB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 66.6%
YoY- 19.17%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 242,587 244,272 251,502 162,851 204,699 249,297 200,927 3.18%
PBT -35,204 -12,451 -3,357 -9,167 -13,930 1,543 -9,027 25.43%
Tax 0 -125 0 1,144 2,313 -760 -4,019 -
NP -35,204 -12,576 -3,357 -8,023 -11,617 783 -13,046 17.97%
-
NP to SH -32,829 -8,790 -2,463 -7,833 -9,691 1,535 -12,713 17.11%
-
Tax Rate - - - - - 49.25% - -
Total Cost 277,791 256,848 254,859 170,874 216,316 248,514 213,973 4.44%
-
Net Worth 75,668 100,487 96,847 57,939 66,228 62,100 64,399 2.72%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 75,668 100,487 96,847 57,939 66,228 62,100 64,399 2.72%
NOSH 540,487 502,439 461,176 275,900 275,951 270,000 268,333 12.36%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -14.51% -5.15% -1.33% -4.93% -5.68% 0.31% -6.49% -
ROE -43.39% -8.75% -2.54% -13.52% -14.63% 2.47% -19.74% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 44.88 48.62 54.53 59.03 74.18 92.33 74.88 -8.17%
EPS -6.07 -1.75 -0.53 -2.84 -3.51 0.57 -4.74 4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.20 0.21 0.21 0.24 0.23 0.24 -8.58%
Adjusted Per Share Value based on latest NOSH - 275,900
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 118.02 118.84 122.36 79.23 99.59 121.28 97.75 3.18%
EPS -15.97 -4.28 -1.20 -3.81 -4.71 0.75 -6.18 17.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3681 0.4889 0.4712 0.2819 0.3222 0.3021 0.3133 2.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.225 0.40 0.73 0.17 0.16 0.25 0.25 -
P/RPS 0.50 0.82 1.34 0.29 0.22 0.27 0.33 7.16%
P/EPS -3.70 -22.86 -136.69 -5.99 -4.56 43.97 -5.28 -5.74%
EY -27.00 -4.37 -0.73 -16.70 -21.95 2.27 -18.95 6.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.00 3.48 0.81 0.67 1.09 1.04 7.54%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 22/05/12 24/05/11 26/05/10 29/05/09 26/05/08 21/05/07 -
Price 0.275 0.40 0.57 0.13 0.25 0.32 0.20 -
P/RPS 0.61 0.82 1.05 0.22 0.34 0.35 0.27 14.53%
P/EPS -4.53 -22.86 -106.73 -4.58 -7.12 56.29 -4.22 1.18%
EY -22.09 -4.37 -0.94 -21.84 -14.05 1.78 -23.69 -1.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.00 2.71 0.62 1.04 1.39 0.83 15.38%

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