[CWG] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 4.1%
YoY- 466.63%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 86,496 92,352 88,377 100,034 86,148 95,262 85,458 0.80%
PBT 6,448 8,888 9,553 14,652 14,028 3,553 1,002 244.79%
Tax -1,296 -1,921 -1,997 -3,172 -3,000 -655 -66 623.91%
NP 5,152 6,967 7,556 11,480 11,028 2,898 936 210.77%
-
NP to SH 5,152 6,967 7,556 11,480 11,028 2,898 936 210.77%
-
Tax Rate 20.10% 21.61% 20.90% 21.65% 21.39% 18.44% 6.59% -
Total Cost 81,344 85,385 80,821 88,554 75,120 92,364 84,522 -2.51%
-
Net Worth 52,193 50,936 49,680 50,077 47,984 45,070 42,876 13.96%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 1,473 - - - - - -
Div Payout % - 21.15% - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 52,193 50,936 49,680 50,077 47,984 45,070 42,876 13.96%
NOSH 42,091 42,096 42,102 42,082 42,091 42,122 42,035 0.08%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.96% 7.54% 8.55% 11.48% 12.80% 3.04% 1.10% -
ROE 9.87% 13.68% 15.21% 22.92% 22.98% 6.43% 2.18% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 205.50 219.38 209.91 237.71 204.67 226.16 203.30 0.71%
EPS 12.24 16.55 17.95 27.28 26.20 6.88 2.23 210.19%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.21 1.18 1.19 1.14 1.07 1.02 13.86%
Adjusted Per Share Value based on latest NOSH - 42,073
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.97 35.20 33.68 38.13 32.83 36.31 32.57 0.81%
EPS 1.96 2.66 2.88 4.38 4.20 1.10 0.36 208.52%
DPS 0.00 0.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1989 0.1941 0.1894 0.1909 0.1829 0.1718 0.1634 13.96%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.22 1.20 1.23 1.53 0.635 0.47 0.45 -
P/RPS 0.59 0.55 0.59 0.64 0.31 0.21 0.22 92.68%
P/EPS 9.97 7.25 6.85 5.61 2.42 6.83 20.21 -37.48%
EY 10.03 13.79 14.59 17.83 41.26 14.64 4.95 59.92%
DY 0.00 2.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.99 1.04 1.29 0.56 0.44 0.44 70.30%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 25/05/16 24/02/16 25/11/15 26/08/15 27/05/15 -
Price 1.22 1.22 1.25 1.70 0.99 0.52 0.48 -
P/RPS 0.59 0.56 0.60 0.72 0.48 0.23 0.24 81.85%
P/EPS 9.97 7.37 6.97 6.23 3.78 7.56 21.56 -40.11%
EY 10.03 13.57 14.36 16.05 26.46 13.23 4.64 66.94%
DY 0.00 2.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.01 1.06 1.43 0.87 0.49 0.47 62.99%

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