[CWG] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 280.54%
YoY- 855.34%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 122,756 120,816 86,496 86,148 69,088 75,352 59,984 12.67%
PBT 13,676 14,324 6,448 14,028 -1,800 -2,396 -3,036 -
Tax -3,460 -2,968 -1,296 -3,000 340 432 644 -
NP 10,216 11,356 5,152 11,028 -1,460 -1,964 -2,392 -
-
NP to SH 10,216 11,356 5,152 11,028 -1,460 -1,964 -2,392 -
-
Tax Rate 25.30% 20.72% 20.10% 21.39% - - - -
Total Cost 112,540 109,460 81,344 75,120 70,548 77,316 62,376 10.33%
-
Net Worth 84,614 58,970 52,193 47,984 41,534 41,546 41,761 12.48%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 84,614 58,970 52,193 47,984 41,534 41,546 41,761 12.48%
NOSH 126,290 84,243 42,091 42,091 41,954 41,965 42,183 20.04%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.32% 9.40% 5.96% 12.80% -2.11% -2.61% -3.99% -
ROE 12.07% 19.26% 9.87% 22.98% -3.52% -4.73% -5.73% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 97.20 143.41 205.50 204.67 164.68 179.56 142.20 -6.14%
EPS 8.08 13.48 12.24 26.20 -3.48 -4.68 -5.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.70 1.24 1.14 0.99 0.99 0.99 -6.29%
Adjusted Per Share Value based on latest NOSH - 42,091
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 46.79 46.05 32.97 32.83 26.33 28.72 22.86 12.67%
EPS 3.89 4.33 1.96 4.20 -0.56 -0.75 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3225 0.2248 0.1989 0.1829 0.1583 0.1584 0.1592 12.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.46 0.505 1.22 0.635 0.555 0.41 0.40 -
P/RPS 0.47 0.35 0.59 0.31 0.34 0.23 0.28 9.01%
P/EPS 5.69 3.75 9.97 2.42 -15.95 -8.76 -7.05 -
EY 17.59 26.69 10.03 41.26 -6.27 -11.41 -14.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.98 0.56 0.56 0.41 0.40 9.50%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 04/12/18 23/11/17 23/11/16 25/11/15 26/11/14 27/11/13 28/11/12 -
Price 0.455 0.495 1.22 0.99 0.515 0.39 0.40 -
P/RPS 0.47 0.35 0.59 0.48 0.31 0.22 0.28 9.01%
P/EPS 5.62 3.67 9.97 3.78 -14.80 -8.33 -7.05 -
EY 17.78 27.23 10.03 26.46 -6.76 -12.00 -14.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.98 0.87 0.52 0.39 0.40 9.24%

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