[CWG] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
04-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -61.16%
YoY- -10.04%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 101,555 72,763 57,655 30,689 105,415 78,738 62,057 38.99%
PBT 6,967 4,515 5,491 3,419 7,564 6,664 6,614 3.53%
Tax -1,779 -1,147 -1,373 -865 -989 -803 -1,271 25.20%
NP 5,188 3,368 4,118 2,554 6,575 5,861 5,343 -1.94%
-
NP to SH 5,188 3,368 4,118 2,554 6,575 5,861 5,343 -1.94%
-
Tax Rate 25.53% 25.40% 25.00% 25.30% 13.08% 12.05% 19.22% -
Total Cost 96,367 69,395 53,537 28,135 98,840 72,877 56,714 42.53%
-
Net Worth 84,614 83,351 84,614 84,614 82,088 80,825 8,082,560 -95.25%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,894 - - - 1,894 - - -
Div Payout % 36.51% - - - 28.81% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 84,614 83,351 84,614 84,614 82,088 80,825 8,082,560 -95.25%
NOSH 126,290 126,290 126,290 126,290 126,290 126,290 126,290 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.11% 4.63% 7.14% 8.32% 6.24% 7.44% 8.61% -
ROE 6.13% 4.04% 4.87% 3.02% 8.01% 7.25% 0.07% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 80.41 57.62 45.65 24.30 83.47 62.35 49.14 38.98%
EPS 4.11 2.67 3.26 2.02 5.64 5.17 4.99 -12.16%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.67 0.66 0.67 0.67 0.65 0.64 64.00 -95.25%
Adjusted Per Share Value based on latest NOSH - 126,290
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 38.71 27.73 21.97 11.70 40.18 30.01 23.65 39.01%
EPS 1.98 1.28 1.57 0.97 2.51 2.23 2.04 -1.97%
DPS 0.72 0.00 0.00 0.00 0.72 0.00 0.00 -
NAPS 0.3225 0.3177 0.3225 0.3225 0.3129 0.3081 30.8061 -95.25%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.405 0.42 0.48 0.46 0.48 0.48 0.535 -
P/RPS 0.50 0.73 1.05 1.89 0.58 0.77 1.09 -40.60%
P/EPS 9.86 15.75 14.72 22.75 9.22 10.34 12.65 -15.34%
EY 10.14 6.35 6.79 4.40 10.85 9.67 7.91 18.06%
DY 3.70 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.60 0.64 0.72 0.69 0.74 0.75 0.01 1444.15%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 26/02/19 04/12/18 28/08/18 23/05/18 22/02/18 -
Price 0.42 0.415 0.45 0.455 0.47 0.50 0.50 -
P/RPS 0.52 0.72 0.99 1.87 0.56 0.80 1.02 -36.26%
P/EPS 10.22 15.56 13.80 22.50 9.03 10.77 11.82 -9.26%
EY 9.78 6.43 7.25 4.44 11.08 9.28 8.46 10.17%
DY 3.57 0.00 0.00 0.00 3.19 0.00 0.00 -
P/NAPS 0.63 0.63 0.67 0.68 0.72 0.78 0.01 1495.34%

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