[CWG] YoY Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -25.33%
YoY- 11.26%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 80,116 97,017 104,984 97,273 88,377 85,458 82,024 -0.39%
PBT 1,229 6,020 8,885 10,686 9,553 1,002 -860 -
Tax -276 -1,529 -1,070 -2,280 -1,997 -66 169 -
NP 953 4,490 7,814 8,406 7,556 936 -690 -
-
NP to SH 953 4,490 7,814 8,406 7,556 936 -690 -
-
Tax Rate 22.46% 25.40% 12.04% 21.34% 20.90% 6.59% - -
Total Cost 79,162 92,526 97,169 88,866 80,821 84,522 82,714 -0.72%
-
Net Worth 84,529 83,351 80,825 55,989 49,680 42,876 41,692 12.48%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 84,529 83,351 80,825 55,989 49,680 42,876 41,692 12.48%
NOSH 126,290 126,290 126,290 42,097 42,102 42,035 42,113 20.06%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 1.19% 4.63% 7.44% 8.64% 8.55% 1.10% -0.84% -
ROE 1.13% 5.39% 9.67% 15.01% 15.21% 2.18% -1.66% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 63.50 76.82 83.13 231.07 209.91 203.30 194.77 -17.02%
EPS 0.76 3.56 6.89 19.97 17.95 2.23 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.64 1.33 1.18 1.02 0.99 -6.29%
Adjusted Per Share Value based on latest NOSH - 42,097
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 30.54 36.98 40.01 37.07 33.68 32.57 31.26 -0.38%
EPS 0.36 1.71 2.98 3.20 2.88 0.36 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3222 0.3177 0.3081 0.2134 0.1894 0.1634 0.1589 12.49%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.255 0.42 0.48 1.56 1.23 0.45 0.40 -
P/RPS 0.40 0.55 0.58 0.68 0.59 0.22 0.21 11.32%
P/EPS 33.75 11.81 7.76 7.81 6.85 20.21 -24.39 -
EY 2.96 8.47 12.89 12.80 14.59 4.95 -4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.64 0.75 1.17 1.04 0.44 0.40 -0.85%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 29/05/19 23/05/18 24/05/17 25/05/16 27/05/15 28/05/14 -
Price 0.30 0.415 0.50 1.53 1.25 0.48 0.48 -
P/RPS 0.47 0.54 0.60 0.66 0.60 0.24 0.25 11.08%
P/EPS 39.70 11.67 8.08 7.66 6.97 21.56 -29.27 -
EY 2.52 8.57 12.38 13.05 14.36 4.64 -3.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.78 1.15 1.06 0.47 0.48 -1.06%

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