Highlights

[CWG] QoQ Annualized Quarter Result on 2017-06-30 [#4]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -23.33%    YoY -     -7.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 104,984 124,114 120,816 100,712 97,273 104,788 86,496 13.80%
  QoQ % -15.41% 2.73% 19.96% 3.54% -7.17% 21.15% -
  Horiz. % 121.37% 143.49% 139.68% 116.44% 112.46% 121.15% 100.00%
PBT 8,885 13,228 14,324 8,525 10,686 14,060 6,448 23.86%
  QoQ % -32.83% -7.65% 68.02% -20.23% -23.99% 118.05% -
  Horiz. % 137.80% 205.15% 222.15% 132.21% 165.74% 218.05% 100.00%
Tax -1,070 -2,542 -2,968 -2,080 -2,280 -2,802 -1,296 -11.97%
  QoQ % 57.88% 14.35% -42.69% 8.77% 18.63% -116.20% -
  Horiz. % 82.61% 196.14% 229.01% 160.49% 175.93% 216.20% 100.00%
NP 7,814 10,686 11,356 6,445 8,406 11,258 5,152 32.05%
  QoQ % -26.87% -5.90% 76.20% -23.33% -25.33% 118.52% -
  Horiz. % 151.68% 207.41% 220.42% 125.10% 163.17% 218.52% 100.00%
NP to SH 7,814 10,686 11,356 6,445 8,406 11,258 5,152 32.05%
  QoQ % -26.87% -5.90% 76.20% -23.33% -25.33% 118.52% -
  Horiz. % 151.68% 207.41% 220.42% 125.10% 163.17% 218.52% 100.00%
Tax Rate 12.05 % 19.22 % 20.72 % 24.40 % 21.34 % 19.93 % 20.10 % -28.92%
  QoQ % -37.30% -7.24% -15.08% 14.34% 7.07% -0.85% -
  Horiz. % 59.95% 95.62% 103.08% 121.39% 106.17% 99.15% 100.00%
Total Cost 97,169 113,428 109,460 94,267 88,866 93,530 81,344 12.59%
  QoQ % -14.33% 3.63% 16.12% 6.08% -4.99% 14.98% -
  Horiz. % 119.45% 139.44% 134.56% 115.89% 109.25% 114.98% 100.00%
Net Worth 80,825 8,082,560 58,970 56,409 55,989 56,837 52,193 33.89%
  QoQ % -99.00% 13,606.15% 4.54% 0.75% -1.49% 8.90% -
  Horiz. % 154.86% 15,485.77% 112.98% 108.08% 107.27% 108.90% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - 1,262 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 19.59 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 80,825 8,082,560 58,970 56,409 55,989 56,837 52,193 33.89%
  QoQ % -99.00% 13,606.15% 4.54% 0.75% -1.49% 8.90% -
  Horiz. % 154.86% 15,485.77% 112.98% 108.08% 107.27% 108.90% 100.00%
NOSH 126,290 126,290 84,243 84,193 42,097 42,101 42,091 108.16%
  QoQ % 0.00% 49.91% 0.06% 100.00% -0.01% 0.02% -
  Horiz. % 300.04% 300.04% 200.14% 200.02% 100.01% 100.02% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.44 % 8.61 % 9.40 % 6.40 % 8.64 % 10.74 % 5.96 % 15.95%
  QoQ % -13.59% -8.40% 46.87% -25.93% -19.55% 80.20% -
  Horiz. % 124.83% 144.46% 157.72% 107.38% 144.97% 180.20% 100.00%
ROE 9.67 % 0.13 % 19.26 % 11.43 % 15.01 % 19.81 % 9.87 % -1.36%
  QoQ % 7,338.46% -99.33% 68.50% -23.85% -24.23% 100.71% -
  Horiz. % 97.97% 1.32% 195.14% 115.81% 152.08% 200.71% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 83.13 98.28 143.41 119.62 231.07 248.89 205.50 -45.33%
  QoQ % -15.42% -31.47% 19.89% -48.23% -7.16% 21.11% -
  Horiz. % 40.45% 47.82% 69.79% 58.21% 112.44% 121.11% 100.00%
EPS 6.89 9.98 13.48 7.66 19.97 26.74 12.24 -31.85%
  QoQ % -30.96% -25.96% 75.98% -61.64% -25.32% 118.46% -
  Horiz. % 56.29% 81.54% 110.13% 62.58% 163.15% 218.46% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6400 64.0000 0.7000 0.6700 1.3300 1.3500 1.2400 -35.68%
  QoQ % -99.00% 9,042.86% 4.48% -49.62% -1.48% 8.87% -
  Horiz. % 51.61% 5,161.29% 56.45% 54.03% 107.26% 108.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 83.13 98.28 95.67 79.75 77.02 82.97 68.49 13.80%
  QoQ % -15.42% 2.73% 19.96% 3.54% -7.17% 21.14% -
  Horiz. % 121.38% 143.50% 139.68% 116.44% 112.45% 121.14% 100.00%
EPS 6.19 8.46 8.99 5.10 6.66 8.91 4.08 32.07%
  QoQ % -26.83% -5.90% 76.27% -23.42% -25.25% 118.38% -
  Horiz. % 151.72% 207.35% 220.34% 125.00% 163.24% 218.38% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6400 63.9999 0.4669 0.4467 0.4433 0.4501 0.4133 33.88%
  QoQ % -99.00% 13,607.41% 4.52% 0.77% -1.51% 8.90% -
  Horiz. % 154.85% 15,485.10% 112.97% 108.08% 107.26% 108.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.4800 0.5350 0.5050 1.4000 1.5600 1.1700 1.2200 -
P/RPS 0.58 0.54 0.35 1.17 0.68 0.47 0.59 -1.13%
  QoQ % 7.41% 54.29% -70.09% 72.06% 44.68% -20.34% -
  Horiz. % 98.31% 91.53% 59.32% 198.31% 115.25% 79.66% 100.00%
P/EPS 7.76 6.32 3.75 18.29 7.81 4.38 9.97 -15.40%
  QoQ % 22.78% 68.53% -79.50% 134.19% 78.31% -56.07% -
  Horiz. % 77.83% 63.39% 37.61% 183.45% 78.34% 43.93% 100.00%
EY 12.89 15.82 26.69 5.47 12.80 22.85 10.03 18.22%
  QoQ % -18.52% -40.73% 387.93% -57.27% -43.98% 127.82% -
  Horiz. % 128.51% 157.73% 266.10% 54.54% 127.62% 227.82% 100.00%
DY 0.00 0.00 0.00 1.07 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.75 0.01 0.72 2.09 1.17 0.87 0.98 -16.35%
  QoQ % 7,400.00% -98.61% -65.55% 78.63% 34.48% -11.22% -
  Horiz. % 76.53% 1.02% 73.47% 213.27% 119.39% 88.78% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date - 22/02/18 23/11/17 25/08/17 24/05/17 22/02/17 23/11/16 -
Price 0.5000 0.5000 0.4950 0.6350 1.5300 1.3900 1.2200 -
P/RPS 0.60 0.51 0.35 0.53 0.66 0.56 0.59 1.13%
  QoQ % 17.65% 45.71% -33.96% -19.70% 17.86% -5.08% -
  Horiz. % 101.69% 86.44% 59.32% 89.83% 111.86% 94.92% 100.00%
P/EPS 8.08 5.91 3.67 8.30 7.66 5.20 9.97 -13.09%
  QoQ % 36.72% 61.04% -55.78% 8.36% 47.31% -47.84% -
  Horiz. % 81.04% 59.28% 36.81% 83.25% 76.83% 52.16% 100.00%
EY 12.38 16.92 27.23 12.06 13.05 19.24 10.03 15.08%
  QoQ % -26.83% -37.86% 125.79% -7.59% -32.17% 91.82% -
  Horiz. % 123.43% 168.69% 271.49% 120.24% 130.11% 191.82% 100.00%
DY 0.00 0.00 0.00 2.36 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.78 0.01 0.71 0.95 1.15 1.03 0.98 -14.13%
  QoQ % 7,700.00% -98.59% -25.26% -17.39% 11.65% 5.10% -
  Horiz. % 79.59% 1.02% 72.45% 96.94% 117.35% 105.10% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers