[CWG] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 4.1%
YoY- 466.63%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 115,310 124,114 104,788 100,034 94,340 91,896 83,952 5.42%
PBT 10,982 13,228 14,060 14,652 2,174 644 452 70.14%
Tax -2,746 -2,542 -2,802 -3,172 -148 28 94 -
NP 8,236 10,686 11,258 11,480 2,026 672 546 57.15%
-
NP to SH 8,236 10,686 11,258 11,480 2,026 672 546 57.15%
-
Tax Rate 25.00% 19.22% 19.93% 21.65% 6.81% -4.35% -20.80% -
Total Cost 107,074 113,428 93,530 88,554 92,314 91,224 83,406 4.24%
-
Net Worth 84,614 8,082,560 56,837 50,077 43,294 42,419 42,767 12.03%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 84,614 8,082,560 56,837 50,077 43,294 42,419 42,767 12.03%
NOSH 126,290 126,290 42,101 42,082 42,033 41,999 42,343 19.96%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.14% 8.61% 10.74% 11.48% 2.15% 0.73% 0.65% -
ROE 9.73% 0.13% 19.81% 22.92% 4.68% 1.58% 1.28% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 91.31 98.28 248.89 237.71 224.44 218.80 198.26 -12.11%
EPS 6.52 9.98 26.74 27.28 4.82 1.60 1.30 30.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 64.00 1.35 1.19 1.03 1.01 1.01 -6.60%
Adjusted Per Share Value based on latest NOSH - 42,073
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 43.95 47.31 39.94 38.13 35.96 35.03 32.00 5.42%
EPS 3.14 4.07 4.29 4.38 0.77 0.26 0.21 56.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3225 30.8061 0.2166 0.1909 0.165 0.1617 0.163 12.03%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.48 0.535 1.17 1.53 0.41 0.37 0.39 -
P/RPS 0.53 0.54 0.47 0.64 0.18 0.17 0.20 17.62%
P/EPS 7.36 6.32 4.38 5.61 8.51 23.13 30.25 -20.97%
EY 13.59 15.82 22.85 17.83 11.76 4.32 3.31 26.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.01 0.87 1.29 0.40 0.37 0.39 10.75%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 22/02/18 22/02/17 24/02/16 02/03/15 19/02/14 07/02/13 -
Price 0.45 0.50 1.39 1.70 0.43 0.40 0.385 -
P/RPS 0.49 0.51 0.56 0.72 0.19 0.18 0.19 17.09%
P/EPS 6.90 5.91 5.20 6.23 8.92 25.00 29.86 -21.65%
EY 14.49 16.92 19.24 16.05 11.21 4.00 3.35 27.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.01 1.03 1.43 0.42 0.40 0.38 9.90%

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