[CWG] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 118.52%
YoY- -1.93%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 120,816 100,712 97,273 104,788 86,496 92,352 88,377 23.15%
PBT 14,324 8,525 10,686 14,060 6,448 8,888 9,553 30.97%
Tax -2,968 -2,080 -2,280 -2,802 -1,296 -1,921 -1,997 30.20%
NP 11,356 6,445 8,406 11,258 5,152 6,967 7,556 31.17%
-
NP to SH 11,356 6,445 8,406 11,258 5,152 6,967 7,556 31.17%
-
Tax Rate 20.72% 24.40% 21.34% 19.93% 20.10% 21.61% 20.90% -
Total Cost 109,460 94,267 88,866 93,530 81,344 85,385 80,821 22.38%
-
Net Worth 58,970 56,409 55,989 56,837 52,193 50,936 49,680 12.09%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 1,262 - - - 1,473 - -
Div Payout % - 19.59% - - - 21.15% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 58,970 56,409 55,989 56,837 52,193 50,936 49,680 12.09%
NOSH 84,243 84,193 42,097 42,101 42,091 42,096 42,102 58.72%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.40% 6.40% 8.64% 10.74% 5.96% 7.54% 8.55% -
ROE 19.26% 11.43% 15.01% 19.81% 9.87% 13.68% 15.21% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 143.41 119.62 231.07 248.89 205.50 219.38 209.91 -22.41%
EPS 13.48 7.66 19.97 26.74 12.24 16.55 17.95 -17.36%
DPS 0.00 1.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.70 0.67 1.33 1.35 1.24 1.21 1.18 -29.37%
Adjusted Per Share Value based on latest NOSH - 42,104
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 46.05 38.39 37.07 39.94 32.97 35.20 33.68 23.16%
EPS 4.33 2.46 3.20 4.29 1.96 2.66 2.88 31.20%
DPS 0.00 0.48 0.00 0.00 0.00 0.56 0.00 -
NAPS 0.2248 0.215 0.2134 0.2166 0.1989 0.1941 0.1894 12.08%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.505 1.40 1.56 1.17 1.22 1.20 1.23 -
P/RPS 0.35 1.17 0.68 0.47 0.59 0.55 0.59 -29.37%
P/EPS 3.75 18.29 7.81 4.38 9.97 7.25 6.85 -33.05%
EY 26.69 5.47 12.80 22.85 10.03 13.79 14.59 49.52%
DY 0.00 1.07 0.00 0.00 0.00 2.92 0.00 -
P/NAPS 0.72 2.09 1.17 0.87 0.98 0.99 1.04 -21.72%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 25/08/17 24/05/17 22/02/17 23/11/16 24/08/16 25/05/16 -
Price 0.495 0.635 1.53 1.39 1.22 1.22 1.25 -
P/RPS 0.35 0.53 0.66 0.56 0.59 0.56 0.60 -30.16%
P/EPS 3.67 8.30 7.66 5.20 9.97 7.37 6.97 -34.76%
EY 27.23 12.06 13.05 19.24 10.03 13.57 14.36 53.14%
DY 0.00 2.36 0.00 0.00 0.00 2.87 0.00 -
P/NAPS 0.71 0.95 1.15 1.03 0.98 1.01 1.06 -23.42%

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