[CWG] QoQ Quarter Result on 30-Sep-2019 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -65.0%
YoY- -75.06%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 24,818 11,932 23,863 24,292 28,792 15,108 26,966 -5.38%
PBT 2,456 -1,955 1,958 919 2,452 -976 2,072 12.01%
Tax -594 557 -482 -282 -632 226 -508 11.00%
NP 1,862 -1,398 1,476 637 1,820 -750 1,564 12.34%
-
NP to SH 1,862 -1,398 1,476 637 1,820 -750 1,564 12.34%
-
Tax Rate 24.19% - 24.62% 30.69% 25.77% - 24.52% -
Total Cost 22,956 13,330 22,387 23,655 26,972 15,858 25,402 -6.53%
-
Net Worth 85,541 84,529 84,614 85,877 84,614 83,351 84,614 0.72%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 628 - - - 1,894 - - -
Div Payout % 33.78% - - - 104.09% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 85,541 84,529 84,614 85,877 84,614 83,351 84,614 0.72%
NOSH 126,290 126,290 126,290 126,290 126,290 126,290 126,290 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.50% -11.72% 6.19% 2.62% 6.32% -4.96% 5.80% -
ROE 2.18% -1.65% 1.74% 0.74% 2.15% -0.90% 1.85% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.73 9.46 18.90 19.24 22.80 11.96 21.35 -5.12%
EPS 1.48 -1.11 1.17 0.50 1.44 -0.59 1.24 12.53%
DPS 0.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.68 0.67 0.67 0.68 0.67 0.66 0.67 0.99%
Adjusted Per Share Value based on latest NOSH - 126,290
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.46 4.55 9.10 9.26 10.97 5.76 10.28 -5.39%
EPS 0.71 -0.53 0.56 0.24 0.69 -0.29 0.60 11.88%
DPS 0.24 0.00 0.00 0.00 0.72 0.00 0.00 -
NAPS 0.326 0.3222 0.3225 0.3273 0.3225 0.3177 0.3225 0.72%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.295 0.255 0.385 0.42 0.405 0.42 0.48 -
P/RPS 1.50 2.70 2.04 2.18 1.78 3.51 2.25 -23.70%
P/EPS 19.93 -23.01 32.94 83.27 28.10 -70.72 38.76 -35.84%
EY 5.02 -4.35 3.04 1.20 3.56 -1.41 2.58 55.91%
DY 1.69 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.43 0.38 0.57 0.62 0.60 0.64 0.72 -29.10%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 28/05/20 26/02/20 27/11/19 28/08/19 29/05/19 26/02/19 -
Price 0.30 0.30 0.38 0.405 0.42 0.415 0.45 -
P/RPS 1.52 3.17 2.01 2.11 1.84 3.47 2.11 -19.65%
P/EPS 20.27 -27.07 32.51 80.29 29.14 -69.88 36.34 -32.26%
EY 4.93 -3.69 3.08 1.25 3.43 -1.43 2.75 47.62%
DY 1.67 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.44 0.45 0.57 0.60 0.63 0.63 0.67 -24.46%

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