[CWG] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -26.05%
YoY- -53.28%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 100,712 97,273 104,788 86,496 92,352 88,377 100,034 0.45%
PBT 8,525 10,686 14,060 6,448 8,888 9,553 14,652 -30.32%
Tax -2,080 -2,280 -2,802 -1,296 -1,921 -1,997 -3,172 -24.54%
NP 6,445 8,406 11,258 5,152 6,967 7,556 11,480 -31.96%
-
NP to SH 6,445 8,406 11,258 5,152 6,967 7,556 11,480 -31.96%
-
Tax Rate 24.40% 21.34% 19.93% 20.10% 21.61% 20.90% 21.65% -
Total Cost 94,267 88,866 93,530 81,344 85,385 80,821 88,554 4.25%
-
Net Worth 56,409 55,989 56,837 52,193 50,936 49,680 50,077 8.26%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 1,262 - - - 1,473 - - -
Div Payout % 19.59% - - - 21.15% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 56,409 55,989 56,837 52,193 50,936 49,680 50,077 8.26%
NOSH 84,193 42,097 42,101 42,091 42,096 42,102 42,082 58.84%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.40% 8.64% 10.74% 5.96% 7.54% 8.55% 11.48% -
ROE 11.43% 15.01% 19.81% 9.87% 13.68% 15.21% 22.92% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 119.62 231.07 248.89 205.50 219.38 209.91 237.71 -36.76%
EPS 7.66 19.97 26.74 12.24 16.55 17.95 27.28 -57.15%
DPS 1.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.67 1.33 1.35 1.24 1.21 1.18 1.19 -31.83%
Adjusted Per Share Value based on latest NOSH - 42,091
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 38.39 37.07 39.94 32.97 35.20 33.68 38.13 0.45%
EPS 2.46 3.20 4.29 1.96 2.66 2.88 4.38 -31.95%
DPS 0.48 0.00 0.00 0.00 0.56 0.00 0.00 -
NAPS 0.215 0.2134 0.2166 0.1989 0.1941 0.1894 0.1909 8.25%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.40 1.56 1.17 1.22 1.20 1.23 1.53 -
P/RPS 1.17 0.68 0.47 0.59 0.55 0.59 0.64 49.56%
P/EPS 18.29 7.81 4.38 9.97 7.25 6.85 5.61 120.02%
EY 5.47 12.80 22.85 10.03 13.79 14.59 17.83 -54.54%
DY 1.07 0.00 0.00 0.00 2.92 0.00 0.00 -
P/NAPS 2.09 1.17 0.87 0.98 0.99 1.04 1.29 37.98%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 24/05/17 22/02/17 23/11/16 24/08/16 25/05/16 24/02/16 -
Price 0.635 1.53 1.39 1.22 1.22 1.25 1.70 -
P/RPS 0.53 0.66 0.56 0.59 0.56 0.60 0.72 -18.48%
P/EPS 8.30 7.66 5.20 9.97 7.37 6.97 6.23 21.09%
EY 12.06 13.05 19.24 10.03 13.57 14.36 16.05 -17.36%
DY 2.36 0.00 0.00 0.00 2.87 0.00 0.00 -
P/NAPS 0.95 1.15 1.03 0.98 1.01 1.06 1.43 -23.88%

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