[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

4th Quarterly Report (30.6.2018).pdf

Latest QR

Upcoming QR

CWG's Result

CWG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	13,548	24,818	28,792	26,677	27,757	26,069	31,168	-12.95%
YoY %	-45.41%	-13.80%	7.93%	-3.89%	6.48%	-16.36%	-	-
Horiz. %	43.47%	79.63%	92.38%	85.59%	89.06%	83.64%	100.00%	-
PBT	-1,168	2,456	2,452	900	510	1,723	2,801	-
YoY %	-147.56%	0.16%	172.44%	76.47%	-70.40%	-38.49%	-	-
Horiz. %	-41.70%	87.68%	87.54%	32.13%	18.21%	61.51%	100.00%	-
Tax	328	-594	-632	-186	-370	-423	-605	-
YoY %	155.22%	6.01%	-239.78%	49.73%	12.53%	30.08%	-	-
Horiz. %	-54.21%	98.18%	104.46%	30.74%	61.16%	69.92%	100.00%	-
NP	-840	1,862	1,820	714	140	1,300	2,196	-
YoY %	-145.11%	2.31%	154.90%	410.00%	-89.23%	-40.80%	-	-
Horiz. %	-38.25%	84.79%	82.88%	32.51%	6.38%	59.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-832	1,862	1,820	714	140	1,300	2,196	-
YoY %	-144.68%	2.31%	154.90%	410.00%	-89.23%	-40.80%	-	-
Horiz. %	-37.89%	84.79%	82.88%	32.51%	6.38%	59.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	24.19%	25.77%	20.67%	72.55%	24.55%	21.60%	-
YoY %	-	-6.13%	24.67%	-71.51%	195.52%	13.66%	-	-
Horiz. %	-	111.99%	119.31%	95.69%	335.88%	113.66%	100.00%	-
Total Cost	14,388	22,956	26,972	25,963	27,617	24,769	28,972	-11.00%
YoY %	-37.32%	-14.89%	3.89%	-5.99%	11.50%	-14.51%	-	-
Horiz. %	49.66%	79.24%	93.10%	89.61%	95.32%	85.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	83,025	85,541	84,614	82,088	56,409	50,906	45,013	10.73%
YoY %	-2.94%	1.10%	3.08%	45.52%	10.81%	13.09%	-	-
Horiz. %	184.45%	190.04%	187.98%	182.37%	125.32%	113.09%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	628	1,894	1,894	1,262	1,472	-	-
YoY %	-	-66.84%	0.00%	50.08%	-14.27%	0.00%	-	-
Horiz. %	-	42.66%	128.67%	128.67%	85.73%	100.00%	-	-
Div Payout %	-	33.78%	104.09%	265.32%	902.07%	113.27%	-	-
YoY %	-	-67.55%	-60.77%	-70.59%	696.39%	0.00%	-	-
Horiz. %	-	29.82%	91.90%	234.24%	796.39%	100.00%	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	83,025	85,541	84,614	82,088	56,409	50,906	45,013	10.73%
YoY %	-2.94%	1.10%	3.08%	45.52%	10.81%	13.09%	-	-
Horiz. %	184.45%	190.04%	187.98%	182.37%	125.32%	113.09%	100.00%	-
NOSH	126,290	126,290	126,290	126,290	84,193	42,071	42,068	20.08%
YoY %	0.00%	0.00%	0.00%	50.00%	100.12%	0.01%	-	-
Horiz. %	300.20%	300.20%	300.20%	300.20%	200.14%	100.01%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	-6.20%	7.50%	6.32%	2.68%	0.50%	4.99%	7.05%	-
YoY %	-182.67%	18.67%	135.82%	436.00%	-89.98%	-29.22%	-	-
Horiz. %	-87.94%	106.38%	89.65%	38.01%	7.09%	70.78%	100.00%	-
ROE	-1.00%	2.18%	2.15%	0.87%	0.25%	2.55%	4.88%	-
YoY %	-145.87%	1.40%	147.13%	248.00%	-90.20%	-47.75%	-	-
Horiz. %	-20.49%	44.67%	44.06%	17.83%	5.12%	52.25%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	10.77	19.73	22.80	21.12	32.97	61.96	74.09	-27.46%
YoY %	-45.41%	-13.46%	7.95%	-35.94%	-46.79%	-16.37%	-	-
Horiz. %	14.54%	26.63%	30.77%	28.51%	44.50%	83.63%	100.00%	-
EPS	-0.66	1.48	1.44	0.57	0.17	3.09	5.22	-
YoY %	-144.59%	2.78%	152.63%	235.29%	-94.50%	-40.80%	-	-
Horiz. %	-12.64%	28.35%	27.59%	10.92%	3.26%	59.20%	100.00%	-
DPS	0.00	0.50	1.50	1.50	1.50	3.50	0.00	-
YoY %	0.00%	-66.67%	0.00%	0.00%	-57.14%	0.00%	-	-
Horiz. %	0.00%	14.29%	42.86%	42.86%	42.86%	100.00%	-	-
NAPS	0.66	0.68	0.67	0.65	0.67	1.21	1.07	-7.73%
YoY %	-2.94%	1.49%	3.08%	-2.99%	-44.63%	13.08%	-	-
Horiz. %	61.68%	63.55%	62.62%	60.75%	62.62%	113.08%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 126,290
RPS	5.16	9.46	10.97	10.17	10.58	9.94	11.88	-12.96%
YoY %	-45.45%	-13.76%	7.87%	-3.88%	6.44%	-16.33%	-	-
Horiz. %	43.43%	79.63%	92.34%	85.61%	89.06%	83.67%	100.00%	-
EPS	-0.32	0.71	0.69	0.27	0.05	0.50	0.84	-
YoY %	-145.07%	2.90%	155.56%	440.00%	-90.00%	-40.48%	-	-
Horiz. %	-38.10%	84.52%	82.14%	32.14%	5.95%	59.52%	100.00%	-
DPS	0.00	0.24	0.72	0.72	0.48	0.56	0.00	-
YoY %	0.00%	-66.67%	0.00%	50.00%	-14.29%	0.00%	-	-
Horiz. %	0.00%	42.86%	128.57%	128.57%	85.71%	100.00%	-	-
NAPS	0.3164	0.326	0.3225	0.3129	0.215	0.194	0.1716	10.72%
YoY %	-2.94%	1.09%	3.07%	45.53%	10.82%	13.05%	-	-
Horiz. %	184.38%	189.98%	187.94%	182.34%	125.29%	113.05%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	120.00%	-15.73%	-21.59%	-46.59%	119.07%	207.94%	-	-
Horiz. %	523.81%	238.10%	282.54%	360.32%	674.60%	307.94%	100.00%	-
P/EPS	-53.67	19.93	28.10	84.90	841.93	38.83	9.00	-
YoY %	-369.29%	-29.07%	-66.90%	-89.92%	2,068.25%	331.44%	-	-
Horiz. %	-596.33%	221.44%	312.22%	943.33%	9,354.78%	431.44%	100.00%	-
EY	-1.86	5.02	3.56	1.18	0.12	2.57	11.11	-
YoY %	-137.05%	41.01%	201.69%	883.33%	-95.33%	-76.87%	-	-
Horiz. %	-16.74%	45.18%	32.04%	10.62%	1.08%	23.13%	100.00%	-
DY	0.00	1.69	3.70	3.13	1.07	2.92	0.00	-
YoY %	0.00%	-54.32%	18.21%	192.52%	-63.36%	0.00%	-	-
Horiz. %	0.00%	57.88%	126.71%	107.19%	36.64%	100.00%	-	-
P/NAPS	0.54	0.43	0.60	0.74	2.09	0.99	0.44	3.46%
YoY %	25.58%	-28.33%	-18.92%	-64.59%	111.11%	125.00%	-	-
Horiz. %	122.73%	97.73%	136.36%	168.18%	475.00%	225.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
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%
YoY %	147.37%	-17.39%	-17.49%	15.54%	-2.03%	181.43%	-	-
Horiz. %	537.14%	217.14%	262.86%	318.57%	275.71%	281.43%	100.00%	-
P/EPS	-61.23	20.27	29.14	83.13	381.88	39.48	9.96	-
YoY %	-402.07%	-30.44%	-64.95%	-78.23%	867.27%	296.39%	-	-
Horiz. %	-614.76%	203.51%	292.57%	834.64%	3,834.14%	396.39%	100.00%	-
EY	-1.63	4.93	3.43	1.20	0.26	2.53	10.04	-
YoY %	-133.06%	43.73%	185.83%	361.54%	-89.72%	-74.80%	-	-
Horiz. %	-16.24%	49.10%	34.16%	11.95%	2.59%	25.20%	100.00%	-
DY	0.00	1.67	3.57	3.19	2.36	2.87	0.00	-
YoY %	0.00%	-53.22%	11.91%	35.17%	-17.77%	0.00%	-	-
Horiz. %	0.00%	58.19%	124.39%	111.15%	82.23%	100.00%	-	-
P/NAPS	0.61	0.44	0.63	0.72	0.95	1.01	0.49	3.71%
YoY %	38.64%	-30.16%	-12.50%	-24.21%	-5.94%	106.12%	-	-
Horiz. %	124.49%	89.80%	128.57%	146.94%	193.88%	206.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos