[CWG] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -202.78%
YoY- -76.19%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 97,273 88,377 85,458 82,024 81,496 75,910 99,832 -0.43%
PBT 10,686 9,553 1,002 -860 -874 -2,458 -1,192 -
Tax -2,280 -1,997 -66 169 482 328 -369 35.42%
NP 8,406 7,556 936 -690 -392 -2,130 -1,561 -
-
NP to SH 8,406 7,556 936 -690 -392 -2,101 -1,593 -
-
Tax Rate 21.34% 20.90% 6.59% - - - - -
Total Cost 88,866 80,821 84,522 82,714 81,888 78,041 101,393 -2.17%
-
Net Worth 55,989 49,680 42,876 41,692 41,971 42,893 46,705 3.06%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 55,989 49,680 42,876 41,692 41,971 42,893 46,705 3.06%
NOSH 42,097 42,102 42,035 42,113 41,971 42,052 42,077 0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 8.64% 8.55% 1.10% -0.84% -0.48% -2.81% -1.56% -
ROE 15.01% 15.21% 2.18% -1.66% -0.93% -4.90% -3.41% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 231.07 209.91 203.30 194.77 194.17 180.51 237.26 -0.43%
EPS 19.97 17.95 2.23 -1.64 -0.93 -4.87 -3.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.18 1.02 0.99 1.00 1.02 1.11 3.05%
Adjusted Per Share Value based on latest NOSH - 42,068
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 37.07 33.68 32.57 31.26 31.06 28.93 38.05 -0.43%
EPS 3.20 2.88 0.36 -0.26 -0.15 -0.80 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2134 0.1894 0.1634 0.1589 0.16 0.1635 0.178 3.06%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.56 1.23 0.45 0.40 0.37 0.40 0.40 -
P/RPS 0.68 0.59 0.22 0.21 0.19 0.22 0.17 25.96%
P/EPS 7.81 6.85 20.21 -24.39 -39.62 -8.00 -10.56 -
EY 12.80 14.59 4.95 -4.10 -2.52 -12.49 -9.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.04 0.44 0.40 0.37 0.39 0.36 21.68%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 25/05/16 27/05/15 28/05/14 13/05/13 31/05/12 25/05/11 -
Price 1.53 1.25 0.48 0.48 0.37 0.41 0.41 -
P/RPS 0.66 0.60 0.24 0.25 0.19 0.23 0.17 25.34%
P/EPS 7.66 6.97 21.56 -29.27 -39.62 -8.21 -10.83 -
EY 13.05 14.36 4.64 -3.42 -2.52 -12.19 -9.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.06 0.47 0.48 0.37 0.40 0.37 20.78%

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