[CWG] YoY Quarter Result on 30-Jun-2018 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 37.84%
YoY- 410.0%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 13,548 24,818 28,792 26,677 27,757 26,069 31,168 -12.95%
PBT -1,168 2,456 2,452 900 510 1,723 2,801 -
Tax 328 -594 -632 -186 -370 -423 -605 -
NP -840 1,862 1,820 714 140 1,300 2,196 -
-
NP to SH -832 1,862 1,820 714 140 1,300 2,196 -
-
Tax Rate - 24.19% 25.77% 20.67% 72.55% 24.55% 21.60% -
Total Cost 14,388 22,956 26,972 25,963 27,617 24,769 28,972 -11.00%
-
Net Worth 83,025 85,541 84,614 82,088 56,409 50,906 45,013 10.73%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 628 1,894 1,894 1,262 1,472 - -
Div Payout % - 33.78% 104.09% 265.32% 902.07% 113.27% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 83,025 85,541 84,614 82,088 56,409 50,906 45,013 10.73%
NOSH 126,290 126,290 126,290 126,290 84,193 42,071 42,068 20.08%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -6.20% 7.50% 6.32% 2.68% 0.50% 4.99% 7.05% -
ROE -1.00% 2.18% 2.15% 0.87% 0.25% 2.55% 4.88% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 10.77 19.73 22.80 21.12 32.97 61.96 74.09 -27.46%
EPS -0.66 1.48 1.44 0.57 0.17 3.09 5.22 -
DPS 0.00 0.50 1.50 1.50 1.50 3.50 0.00 -
NAPS 0.66 0.68 0.67 0.65 0.67 1.21 1.07 -7.73%
Adjusted Per Share Value based on latest NOSH - 126,290
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 5.16 9.46 10.97 10.17 10.58 9.94 11.88 -12.96%
EPS -0.32 0.71 0.69 0.27 0.05 0.50 0.84 -
DPS 0.00 0.24 0.72 0.72 0.48 0.56 0.00 -
NAPS 0.3164 0.326 0.3225 0.3129 0.215 0.194 0.1716 10.72%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.355 0.295 0.405 0.48 1.40 1.20 0.47 -
P/RPS 3.30 1.50 1.78 2.27 4.25 1.94 0.63 31.75%
P/EPS -53.67 19.93 28.10 84.90 841.93 38.83 9.00 -
EY -1.86 5.02 3.56 1.18 0.12 2.57 11.11 -
DY 0.00 1.69 3.70 3.13 1.07 2.92 0.00 -
P/NAPS 0.54 0.43 0.60 0.74 2.09 0.99 0.44 3.46%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 28/08/19 28/08/18 25/08/17 24/08/16 26/08/15 -
Price 0.405 0.30 0.42 0.47 0.635 1.22 0.52 -
P/RPS 3.76 1.52 1.84 2.23 1.93 1.97 0.70 32.30%
P/EPS -61.23 20.27 29.14 83.13 381.88 39.48 9.96 -
EY -1.63 4.93 3.43 1.20 0.26 2.53 10.04 -
DY 0.00 1.67 3.57 3.19 2.36 2.87 0.00 -
P/NAPS 0.61 0.44 0.63 0.72 0.95 1.01 0.49 3.71%

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