[CWG] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -5.9%
YoY- -5.08%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 122,756 105,415 104,984 124,114 120,816 100,712 97,273 16.76%
PBT 13,676 7,564 8,885 13,228 14,324 8,525 10,686 17.85%
Tax -3,460 -989 -1,070 -2,542 -2,968 -2,080 -2,280 32.02%
NP 10,216 6,575 7,814 10,686 11,356 6,445 8,406 13.87%
-
NP to SH 10,216 6,575 7,814 10,686 11,356 6,445 8,406 13.87%
-
Tax Rate 25.30% 13.08% 12.04% 19.22% 20.72% 24.40% 21.34% -
Total Cost 112,540 98,840 97,169 113,428 109,460 94,267 88,866 17.03%
-
Net Worth 84,614 82,088 80,825 8,082,560 58,970 56,409 55,989 31.65%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 1,894 - - - 1,262 - -
Div Payout % - 28.81% - - - 19.59% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 84,614 82,088 80,825 8,082,560 58,970 56,409 55,989 31.65%
NOSH 126,290 126,290 126,290 126,290 84,243 84,193 42,097 107.86%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.32% 6.24% 7.44% 8.61% 9.40% 6.40% 8.64% -
ROE 12.07% 8.01% 9.67% 0.13% 19.26% 11.43% 15.01% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 97.20 83.47 83.13 98.28 143.41 119.62 231.07 -43.82%
EPS 8.08 5.64 6.89 9.98 13.48 7.66 19.97 -45.26%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.67 0.65 0.64 64.00 0.70 0.67 1.33 -36.66%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 46.79 40.18 40.01 47.31 46.05 38.39 37.07 16.77%
EPS 3.89 2.51 2.98 4.07 4.33 2.46 3.20 13.88%
DPS 0.00 0.72 0.00 0.00 0.00 0.48 0.00 -
NAPS 0.3225 0.3129 0.3081 30.8061 0.2248 0.215 0.2134 31.65%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.46 0.48 0.48 0.535 0.505 1.40 1.56 -
P/RPS 0.47 0.58 0.58 0.54 0.35 1.17 0.68 -21.80%
P/EPS 5.69 9.22 7.76 6.32 3.75 18.29 7.81 -19.01%
EY 17.59 10.85 12.89 15.82 26.69 5.47 12.80 23.58%
DY 0.00 3.13 0.00 0.00 0.00 1.07 0.00 -
P/NAPS 0.69 0.74 0.75 0.01 0.72 2.09 1.17 -29.65%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 04/12/18 28/08/18 23/05/18 22/02/18 23/11/17 25/08/17 24/05/17 -
Price 0.455 0.47 0.50 0.50 0.495 0.635 1.53 -
P/RPS 0.47 0.56 0.60 0.51 0.35 0.53 0.66 -20.23%
P/EPS 5.62 9.03 8.08 5.91 3.67 8.30 7.66 -18.63%
EY 17.78 11.08 12.38 16.92 27.23 12.06 13.05 22.87%
DY 0.00 3.19 0.00 0.00 0.00 2.36 0.00 -
P/NAPS 0.68 0.72 0.78 0.01 0.71 0.95 1.15 -29.52%

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