[CWG] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 76.2%
YoY- 120.42%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 105,415 104,984 124,114 120,816 100,712 97,273 104,788 0.39%
PBT 7,564 8,885 13,228 14,324 8,525 10,686 14,060 -33.92%
Tax -989 -1,070 -2,542 -2,968 -2,080 -2,280 -2,802 -50.15%
NP 6,575 7,814 10,686 11,356 6,445 8,406 11,258 -30.19%
-
NP to SH 6,575 7,814 10,686 11,356 6,445 8,406 11,258 -30.19%
-
Tax Rate 13.08% 12.04% 19.22% 20.72% 24.40% 21.34% 19.93% -
Total Cost 98,840 97,169 113,428 109,460 94,267 88,866 93,530 3.76%
-
Net Worth 82,088 80,825 8,082,560 58,970 56,409 55,989 56,837 27.85%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 1,894 - - - 1,262 - - -
Div Payout % 28.81% - - - 19.59% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 82,088 80,825 8,082,560 58,970 56,409 55,989 56,837 27.85%
NOSH 126,290 126,290 126,290 84,243 84,193 42,097 42,101 108.41%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.24% 7.44% 8.61% 9.40% 6.40% 8.64% 10.74% -
ROE 8.01% 9.67% 0.13% 19.26% 11.43% 15.01% 19.81% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 83.47 83.13 98.28 143.41 119.62 231.07 248.89 -51.82%
EPS 5.64 6.89 9.98 13.48 7.66 19.97 26.74 -64.66%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.65 0.64 64.00 0.70 0.67 1.33 1.35 -38.65%
Adjusted Per Share Value based on latest NOSH - 84,243
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 40.18 40.01 47.31 46.05 38.39 37.07 39.94 0.40%
EPS 2.51 2.98 4.07 4.33 2.46 3.20 4.29 -30.11%
DPS 0.72 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.3129 0.3081 30.8061 0.2248 0.215 0.2134 0.2166 27.87%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.48 0.48 0.535 0.505 1.40 1.56 1.17 -
P/RPS 0.58 0.58 0.54 0.35 1.17 0.68 0.47 15.09%
P/EPS 9.22 7.76 6.32 3.75 18.29 7.81 4.38 64.47%
EY 10.85 12.89 15.82 26.69 5.47 12.80 22.85 -39.21%
DY 3.13 0.00 0.00 0.00 1.07 0.00 0.00 -
P/NAPS 0.74 0.75 0.01 0.72 2.09 1.17 0.87 -10.25%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 23/05/18 22/02/18 23/11/17 25/08/17 24/05/17 22/02/17 -
Price 0.47 0.50 0.50 0.495 0.635 1.53 1.39 -
P/RPS 0.56 0.60 0.51 0.35 0.53 0.66 0.56 0.00%
P/EPS 9.03 8.08 5.91 3.67 8.30 7.66 5.20 44.62%
EY 11.08 12.38 16.92 27.23 12.06 13.05 19.24 -30.85%
DY 3.19 0.00 0.00 0.00 2.36 0.00 0.00 -
P/NAPS 0.72 0.78 0.01 0.71 0.95 1.15 1.03 -21.28%

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