[CWG] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -45.48%
YoY- -42.54%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 96,310 97,168 101,555 97,017 115,310 122,756 105,415 -5.82%
PBT 5,754 3,676 6,967 6,020 10,982 13,676 7,564 -16.62%
Tax -1,528 -1,128 -1,779 -1,529 -2,746 -3,460 -989 33.53%
NP 4,226 2,548 5,188 4,490 8,236 10,216 6,575 -25.46%
-
NP to SH 4,226 2,548 5,188 4,490 8,236 10,216 6,575 -25.46%
-
Tax Rate 26.56% 30.69% 25.53% 25.40% 25.00% 25.30% 13.08% -
Total Cost 92,084 94,620 96,367 92,526 107,074 112,540 98,840 -4.59%
-
Net Worth 84,614 85,877 84,614 83,351 84,614 84,614 82,088 2.03%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 1,894 - - - 1,894 -
Div Payout % - - 36.51% - - - 28.81% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 84,614 85,877 84,614 83,351 84,614 84,614 82,088 2.03%
NOSH 126,290 126,290 126,290 126,290 126,290 126,290 126,290 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.39% 2.62% 5.11% 4.63% 7.14% 8.32% 6.24% -
ROE 4.99% 2.97% 6.13% 5.39% 9.73% 12.07% 8.01% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 76.26 76.94 80.41 76.82 91.31 97.20 83.47 -5.82%
EPS 3.34 2.00 4.11 3.56 6.52 8.08 5.64 -29.41%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.67 0.68 0.67 0.66 0.67 0.67 0.65 2.03%
Adjusted Per Share Value based on latest NOSH - 126,290
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 36.71 37.03 38.71 36.98 43.95 46.79 40.18 -5.82%
EPS 1.61 0.97 1.98 1.71 3.14 3.89 2.51 -25.56%
DPS 0.00 0.00 0.72 0.00 0.00 0.00 0.72 -
NAPS 0.3225 0.3273 0.3225 0.3177 0.3225 0.3225 0.3129 2.02%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.385 0.42 0.405 0.42 0.48 0.46 0.48 -
P/RPS 0.50 0.55 0.50 0.55 0.53 0.47 0.58 -9.39%
P/EPS 11.51 20.82 9.86 11.81 7.36 5.69 9.22 15.89%
EY 8.69 4.80 10.14 8.47 13.59 17.59 10.85 -13.72%
DY 0.00 0.00 3.70 0.00 0.00 0.00 3.13 -
P/NAPS 0.57 0.62 0.60 0.64 0.72 0.69 0.74 -15.93%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 28/08/19 29/05/19 26/02/19 04/12/18 28/08/18 -
Price 0.38 0.405 0.42 0.415 0.45 0.455 0.47 -
P/RPS 0.50 0.53 0.52 0.54 0.49 0.47 0.56 -7.25%
P/EPS 11.36 20.07 10.22 11.67 6.90 5.62 9.03 16.48%
EY 8.81 4.98 9.78 8.57 14.49 17.78 11.08 -14.13%
DY 0.00 0.00 3.57 0.00 0.00 0.00 3.19 -
P/NAPS 0.57 0.60 0.63 0.63 0.67 0.68 0.72 -14.38%

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