[CWG] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 24.7%
YoY- -10.09%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 109,292 100,712 99,024 94,729 92,439 92,352 97,451 7.93%
PBT 10,494 8,525 9,738 8,592 6,993 8,888 9,966 3.49%
Tax -2,498 -2,080 -2,133 -1,736 -1,495 -1,921 -2,103 12.14%
NP 7,996 6,445 7,605 6,856 5,498 6,967 7,863 1.12%
-
NP to SH 7,996 6,445 7,605 6,856 5,498 6,967 7,863 1.12%
-
Tax Rate 23.80% 24.40% 21.90% 20.20% 21.38% 21.61% 21.10% -
Total Cost 101,296 94,267 91,419 87,873 86,941 85,385 89,588 8.52%
-
Net Worth 58,970 56,409 55,989 56,841 52,193 50,906 50,670 10.63%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 1,262 1,262 1,472 1,472 1,472 1,472 - -
Div Payout % 15.79% 19.59% 19.36% 21.48% 26.78% 21.14% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 58,970 56,409 55,989 56,841 52,193 50,906 50,670 10.63%
NOSH 84,243 84,193 42,097 42,104 42,091 42,071 42,941 56.64%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.32% 6.40% 7.68% 7.24% 5.95% 7.54% 8.07% -
ROE 13.56% 11.43% 13.58% 12.06% 10.53% 13.69% 15.52% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 129.73 119.62 235.23 224.98 219.61 219.51 226.94 -31.09%
EPS 9.49 7.66 18.07 16.28 13.06 16.56 18.31 -35.45%
DPS 1.50 1.50 3.50 3.50 3.50 3.50 0.00 -
NAPS 0.70 0.67 1.33 1.35 1.24 1.21 1.18 -29.37%
Adjusted Per Share Value based on latest NOSH - 42,104
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 41.66 38.39 37.74 36.11 35.23 35.20 37.14 7.94%
EPS 3.05 2.46 2.90 2.61 2.10 2.66 3.00 1.10%
DPS 0.48 0.48 0.56 0.56 0.56 0.56 0.00 -
NAPS 0.2248 0.215 0.2134 0.2166 0.1989 0.194 0.1931 10.65%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.505 1.40 1.56 1.17 1.22 1.20 1.23 -
P/RPS 0.39 1.17 0.66 0.52 0.56 0.55 0.54 -19.48%
P/EPS 5.32 18.29 8.64 7.19 9.34 7.25 6.72 -14.40%
EY 18.80 5.47 11.58 13.92 10.71 13.80 14.89 16.80%
DY 2.97 1.07 2.24 2.99 2.87 2.92 0.00 -
P/NAPS 0.72 2.09 1.17 0.87 0.98 0.99 1.04 -21.72%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 25/08/17 24/05/17 22/02/17 23/11/16 24/08/16 25/05/16 -
Price 0.495 0.635 1.53 1.39 1.22 1.22 1.25 -
P/RPS 0.38 0.53 0.65 0.62 0.56 0.56 0.55 -21.82%
P/EPS 5.22 8.30 8.47 8.54 9.34 7.37 6.83 -16.39%
EY 19.17 12.06 11.81 11.71 10.71 13.57 14.65 19.61%
DY 3.03 2.36 2.29 2.52 2.87 2.87 0.00 -
P/NAPS 0.71 0.95 1.15 1.03 0.98 1.01 1.06 -23.42%

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