[CWG] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 268.43%
YoY- -5.05%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 30,770 28,480 29,898 27,110 26,980 26,073 28,032 1.56%
PBT 5,418 3,819 1,537 921 985 690 659 42.02%
Tax -1,077 -836 -159 -94 -114 -274 -257 26.94%
NP 4,341 2,983 1,378 827 871 416 402 48.61%
-
NP to SH 4,341 2,983 1,378 827 871 435 402 48.61%
-
Tax Rate 19.88% 21.89% 10.34% 10.21% 11.57% 39.71% 39.00% -
Total Cost 26,429 25,497 28,520 26,283 26,109 25,657 27,630 -0.73%
-
Net Worth 56,841 50,067 43,404 42,615 42,449 43,874 42,244 5.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 56,841 50,067 43,404 42,615 42,449 43,874 42,244 5.06%
NOSH 42,104 42,073 42,140 42,193 42,028 42,187 42,244 -0.05%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.11% 10.47% 4.61% 3.05% 3.23% 1.60% 1.43% -
ROE 7.64% 5.96% 3.17% 1.94% 2.05% 0.99% 0.95% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 73.08 67.69 70.95 64.25 64.19 61.80 66.36 1.61%
EPS 10.31 7.09 3.27 1.96 2.07 1.28 0.94 49.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.19 1.03 1.01 1.01 1.04 1.00 5.12%
Adjusted Per Share Value based on latest NOSH - 42,193
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.73 10.85 11.40 10.33 10.28 9.94 10.68 1.57%
EPS 1.65 1.14 0.53 0.32 0.33 0.17 0.15 49.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2166 0.1908 0.1654 0.1624 0.1618 0.1672 0.161 5.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.17 1.53 0.41 0.37 0.39 0.38 0.41 -
P/RPS 1.60 2.26 0.58 0.58 0.61 0.61 0.62 17.10%
P/EPS 11.35 21.58 12.54 18.88 18.82 36.85 43.09 -19.91%
EY 8.81 4.63 7.98 5.30 5.31 2.71 2.32 24.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.29 0.40 0.37 0.39 0.37 0.41 13.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 02/03/15 19/02/14 07/02/13 21/02/12 23/02/11 -
Price 1.39 1.70 0.43 0.40 0.385 0.40 0.40 -
P/RPS 1.90 2.51 0.61 0.62 0.60 0.65 0.60 21.15%
P/EPS 13.48 23.98 13.15 20.41 18.58 38.79 42.03 -17.25%
EY 7.42 4.17 7.60 4.90 5.38 2.58 2.38 20.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.43 0.42 0.40 0.38 0.38 0.40 17.05%

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