[CWG] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 65.86%
YoY- -48.69%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 69,796 84,905 80,116 96,310 97,168 101,555 97,017 -19.66%
PBT 756 3,378 1,229 5,754 3,676 6,967 6,020 -74.82%
Tax -292 -801 -276 -1,528 -1,128 -1,779 -1,529 -66.73%
NP 464 2,577 953 4,226 2,548 5,188 4,490 -77.88%
-
NP to SH 464 2,577 953 4,226 2,548 5,188 4,490 -77.88%
-
Tax Rate 38.62% 23.71% 22.46% 26.56% 30.69% 25.53% 25.40% -
Total Cost 69,332 82,328 79,162 92,084 94,620 96,367 92,526 -17.45%
-
Net Worth 85,541 85,541 84,529 84,614 85,877 84,614 83,351 1.73%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 628 - - - 1,894 - -
Div Payout % - 24.41% - - - 36.51% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 85,541 85,541 84,529 84,614 85,877 84,614 83,351 1.73%
NOSH 126,290 126,290 126,290 126,290 126,290 126,290 126,290 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.66% 3.04% 1.19% 4.39% 2.62% 5.11% 4.63% -
ROE 0.54% 3.01% 1.13% 4.99% 2.97% 6.13% 5.39% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 55.48 67.49 63.50 76.26 76.94 80.41 76.82 -19.45%
EPS 0.36 2.04 0.76 3.34 2.00 4.11 3.56 -78.20%
DPS 0.00 0.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.68 0.68 0.67 0.67 0.68 0.67 0.66 2.00%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 26.60 32.36 30.54 36.71 37.03 38.71 36.98 -19.67%
EPS 0.18 0.98 0.36 1.61 0.97 1.98 1.71 -77.61%
DPS 0.00 0.24 0.00 0.00 0.00 0.72 0.00 -
NAPS 0.326 0.326 0.3222 0.3225 0.3273 0.3225 0.3177 1.72%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.285 0.295 0.255 0.385 0.42 0.405 0.42 -
P/RPS 0.51 0.44 0.40 0.50 0.55 0.50 0.55 -4.89%
P/EPS 77.27 14.40 33.75 11.51 20.82 9.86 11.81 248.62%
EY 1.29 6.94 2.96 8.69 4.80 10.14 8.47 -71.38%
DY 0.00 1.69 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 0.42 0.43 0.38 0.57 0.62 0.60 0.64 -24.42%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 28/05/20 26/02/20 27/11/19 28/08/19 29/05/19 -
Price 0.37 0.30 0.30 0.38 0.405 0.42 0.415 -
P/RPS 0.67 0.44 0.47 0.50 0.53 0.52 0.54 15.42%
P/EPS 100.31 14.64 39.70 11.36 20.07 10.22 11.67 317.97%
EY 1.00 6.83 2.52 8.81 4.98 9.78 8.57 -76.02%
DY 0.00 1.67 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.54 0.44 0.45 0.57 0.60 0.63 0.63 -9.74%

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