[CWG] YoY TTM Result on 30-Sep-2017 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 24.07%
YoY- 45.43%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 78,062 95,158 105,900 109,292 92,439 99,527 87,335 -1.85%
PBT 2,648 4,467 7,402 10,494 6,993 7,510 515 31.34%
Tax -592 -1,196 -1,112 -2,498 -1,495 -1,490 -254 15.13%
NP 2,056 3,271 6,290 7,996 5,498 6,020 261 41.01%
-
NP to SH 2,056 3,271 6,290 7,996 5,498 6,020 261 41.01%
-
Tax Rate 22.36% 26.77% 15.02% 23.80% 21.38% 19.84% 49.32% -
Total Cost 76,006 91,887 99,610 101,296 86,941 93,507 87,074 -2.23%
-
Net Worth 85,541 85,877 84,614 58,970 52,193 47,984 41,534 12.78%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 628 1,894 1,894 1,262 1,472 - - -
Div Payout % 30.59% 57.91% 30.12% 15.79% 26.78% - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 85,541 85,877 84,614 58,970 52,193 47,984 41,534 12.78%
NOSH 126,290 126,290 126,290 84,243 42,091 42,091 41,954 20.14%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 2.63% 3.44% 5.94% 7.32% 5.95% 6.05% 0.30% -
ROE 2.40% 3.81% 7.43% 13.56% 10.53% 12.55% 0.63% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 62.05 75.35 83.85 129.73 219.61 236.45 208.17 -18.25%
EPS 1.63 2.59 4.98 9.49 13.06 14.30 0.62 17.46%
DPS 0.50 1.50 1.50 1.50 3.50 0.00 0.00 -
NAPS 0.68 0.68 0.67 0.70 1.24 1.14 0.99 -6.06%
Adjusted Per Share Value based on latest NOSH - 84,243
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 29.75 36.27 40.36 41.66 35.23 37.93 33.29 -1.85%
EPS 0.78 1.25 2.40 3.05 2.10 2.29 0.10 40.78%
DPS 0.24 0.72 0.72 0.48 0.56 0.00 0.00 -
NAPS 0.326 0.3273 0.3225 0.2248 0.1989 0.1829 0.1583 12.78%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.285 0.42 0.46 0.505 1.22 0.635 0.555 -
P/RPS 0.46 0.56 0.55 0.39 0.56 0.27 0.27 9.27%
P/EPS 17.44 16.22 9.24 5.32 9.34 4.44 89.21 -23.79%
EY 5.73 6.17 10.83 18.80 10.71 22.52 1.12 31.23%
DY 1.75 3.57 3.26 2.97 2.87 0.00 0.00 -
P/NAPS 0.42 0.62 0.69 0.72 0.98 0.56 0.56 -4.67%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 27/11/19 04/12/18 23/11/17 23/11/16 25/11/15 26/11/14 -
Price 0.37 0.405 0.455 0.495 1.22 0.99 0.515 -
P/RPS 0.60 0.54 0.54 0.38 0.56 0.42 0.25 15.69%
P/EPS 22.64 15.64 9.14 5.22 9.34 6.92 82.78 -19.41%
EY 4.42 6.40 10.95 19.17 10.71 14.45 1.21 24.07%
DY 1.35 3.70 3.30 3.03 2.87 0.00 0.00 -
P/NAPS 0.54 0.60 0.68 0.71 0.98 0.87 0.52 0.63%

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