[CWG] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 66.87%
YoY- 337.3%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 98,109 99,527 95,262 91,477 90,123 87,335 88,901 6.77%
PBT 9,792 7,510 3,553 1,763 1,131 515 366 789.18%
Tax -2,167 -1,490 -655 -408 -319 -254 -231 342.98%
NP 7,625 6,020 2,898 1,355 812 261 135 1361.32%
-
NP to SH 7,625 6,020 2,898 1,355 812 261 135 1361.32%
-
Tax Rate 22.13% 19.84% 18.44% 23.14% 28.21% 49.32% 63.11% -
Total Cost 90,484 93,507 92,364 90,122 89,311 87,074 88,766 1.28%
-
Net Worth 50,067 47,984 45,013 42,867 43,404 41,534 42,129 12.16%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 50,067 47,984 45,013 42,867 43,404 41,534 42,129 12.16%
NOSH 42,073 42,091 42,068 42,027 42,140 41,954 42,129 -0.08%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.77% 6.05% 3.04% 1.48% 0.90% 0.30% 0.15% -
ROE 15.23% 12.55% 6.44% 3.16% 1.87% 0.63% 0.32% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 233.19 236.45 226.44 217.66 213.86 208.17 211.02 6.86%
EPS 18.12 14.30 6.89 3.22 1.93 0.62 0.32 1363.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.14 1.07 1.02 1.03 0.99 1.00 12.26%
Adjusted Per Share Value based on latest NOSH - 42,027
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 37.39 37.93 36.31 34.87 34.35 33.29 33.88 6.77%
EPS 2.91 2.29 1.10 0.52 0.31 0.10 0.05 1390.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1908 0.1829 0.1716 0.1634 0.1654 0.1583 0.1606 12.13%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.53 0.635 0.47 0.45 0.41 0.555 0.44 -
P/RPS 0.66 0.27 0.21 0.21 0.19 0.27 0.21 114.11%
P/EPS 8.44 4.44 6.82 13.96 21.28 89.21 137.31 -84.34%
EY 11.85 22.52 14.66 7.16 4.70 1.12 0.73 537.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.56 0.44 0.44 0.40 0.56 0.44 104.44%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 26/08/15 27/05/15 02/03/15 26/11/14 27/08/14 -
Price 1.70 0.99 0.52 0.48 0.43 0.515 0.63 -
P/RPS 0.73 0.42 0.23 0.22 0.20 0.25 0.30 80.61%
P/EPS 9.38 6.92 7.55 14.89 22.32 82.78 196.60 -86.77%
EY 10.66 14.45 13.25 6.72 4.48 1.21 0.51 654.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.87 0.49 0.47 0.42 0.52 0.63 72.45%

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