Highlights

[CWG] QoQ Annualized Quarter Result on 2018-06-30 [#4]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     -15.86%    YoY -     2.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 97,017 115,310 122,756 105,415 104,984 124,114 120,816 -13.62%
  QoQ % -15.86% -6.07% 16.45% 0.41% -15.41% 2.73% -
  Horiz. % 80.30% 95.44% 101.61% 87.25% 86.90% 102.73% 100.00%
PBT 6,020 10,982 13,676 7,564 8,885 13,228 14,324 -43.92%
  QoQ % -45.18% -19.70% 80.80% -14.87% -32.83% -7.65% -
  Horiz. % 42.03% 76.67% 95.48% 52.81% 62.03% 92.35% 100.00%
Tax -1,529 -2,746 -3,460 -989 -1,070 -2,542 -2,968 -35.75%
  QoQ % 44.31% 20.64% -249.85% 7.63% 57.88% 14.35% -
  Horiz. % 51.53% 92.52% 116.58% 33.32% 36.07% 85.65% 100.00%
NP 4,490 8,236 10,216 6,575 7,814 10,686 11,356 -46.16%
  QoQ % -45.48% -19.38% 55.38% -15.86% -26.87% -5.90% -
  Horiz. % 39.54% 72.53% 89.96% 57.90% 68.82% 94.10% 100.00%
NP to SH 4,490 8,236 10,216 6,575 7,814 10,686 11,356 -46.16%
  QoQ % -45.48% -19.38% 55.38% -15.86% -26.87% -5.90% -
  Horiz. % 39.54% 72.53% 89.96% 57.90% 68.82% 94.10% 100.00%
Tax Rate 25.40 % 25.00 % 25.30 % 13.08 % 12.05 % 19.22 % 20.72 % 14.56%
  QoQ % 1.60% -1.19% 93.43% 8.55% -37.30% -7.24% -
  Horiz. % 122.59% 120.66% 122.10% 63.13% 58.16% 92.76% 100.00%
Total Cost 92,526 107,074 112,540 98,840 97,169 113,428 109,460 -10.61%
  QoQ % -13.59% -4.86% 13.86% 1.72% -14.33% 3.63% -
  Horiz. % 84.53% 97.82% 102.81% 90.30% 88.77% 103.63% 100.00%
Net Worth 83,351 84,614 84,614 82,088 80,825 8,082,560 58,970 25.97%
  QoQ % -1.49% 0.00% 3.08% 1.56% -99.00% 13,606.15% -
  Horiz. % 141.34% 143.49% 143.49% 139.20% 137.06% 13,706.15% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - 1,894 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 28.81 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 83,351 84,614 84,614 82,088 80,825 8,082,560 58,970 25.97%
  QoQ % -1.49% 0.00% 3.08% 1.56% -99.00% 13,606.15% -
  Horiz. % 141.34% 143.49% 143.49% 139.20% 137.06% 13,706.15% 100.00%
NOSH 126,290 126,290 126,290 126,290 126,290 126,290 84,243 31.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 49.91% -
  Horiz. % 149.91% 149.91% 149.91% 149.91% 149.91% 149.91% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.63 % 7.14 % 8.32 % 6.24 % 7.44 % 8.61 % 9.40 % -37.66%
  QoQ % -35.15% -14.18% 33.33% -16.13% -13.59% -8.40% -
  Horiz. % 49.26% 75.96% 88.51% 66.38% 79.15% 91.60% 100.00%
ROE 5.39 % 9.73 % 12.07 % 8.01 % 9.67 % 0.13 % 19.26 % -57.25%
  QoQ % -44.60% -19.39% 50.69% -17.17% 7,338.46% -99.33% -
  Horiz. % 27.99% 50.52% 62.67% 41.59% 50.21% 0.67% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 76.82 91.31 97.20 83.47 83.13 98.28 143.41 -34.07%
  QoQ % -15.87% -6.06% 16.45% 0.41% -15.42% -31.47% -
  Horiz. % 53.57% 63.67% 67.78% 58.20% 57.97% 68.53% 100.00%
EPS 3.56 6.52 8.08 5.64 6.89 9.98 13.48 -58.87%
  QoQ % -45.40% -19.31% 43.26% -18.14% -30.96% -25.96% -
  Horiz. % 26.41% 48.37% 59.94% 41.84% 51.11% 74.04% 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 0.6600 0.6700 0.6700 0.6500 0.6400 64.0000 0.7000 -3.85%
  QoQ % -1.49% 0.00% 3.08% 1.56% -99.00% 9,042.86% -
  Horiz. % 94.29% 95.71% 95.71% 92.86% 91.43% 9,142.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 76.82 91.31 97.20 83.47 83.13 98.28 95.67 -13.62%
  QoQ % -15.87% -6.06% 16.45% 0.41% -15.42% 2.73% -
  Horiz. % 80.30% 95.44% 101.60% 87.25% 86.89% 102.73% 100.00%
EPS 3.56 6.52 8.08 5.64 6.19 8.46 8.99 -46.11%
  QoQ % -45.40% -19.31% 43.26% -8.89% -26.83% -5.90% -
  Horiz. % 39.60% 72.53% 89.88% 62.74% 68.85% 94.10% 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 0.6600 0.6700 0.6700 0.6500 0.6400 63.9999 0.4669 25.98%
  QoQ % -1.49% 0.00% 3.08% 1.56% -99.00% 13,607.41% -
  Horiz. % 141.36% 143.50% 143.50% 139.22% 137.07% 13,707.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.4200 0.4800 0.4600 0.4800 0.4800 0.5350 0.5050 -
P/RPS 0.55 0.53 0.47 0.58 0.58 0.54 0.35 35.20%
  QoQ % 3.77% 12.77% -18.97% 0.00% 7.41% 54.29% -
  Horiz. % 157.14% 151.43% 134.29% 165.71% 165.71% 154.29% 100.00%
P/EPS 11.81 7.36 5.69 9.22 7.76 6.32 3.75 115.01%
  QoQ % 60.46% 29.35% -38.29% 18.81% 22.78% 68.53% -
  Horiz. % 314.93% 196.27% 151.73% 245.87% 206.93% 168.53% 100.00%
EY 8.47 13.59 17.59 10.85 12.89 15.82 26.69 -53.51%
  QoQ % -37.67% -22.74% 62.12% -15.83% -18.52% -40.73% -
  Horiz. % 31.73% 50.92% 65.90% 40.65% 48.30% 59.27% 100.00%
DY 0.00 0.00 0.00 3.13 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 0.64 0.72 0.69 0.74 0.75 0.01 0.72 -7.56%
  QoQ % -11.11% 4.35% -6.76% -1.33% 7,400.00% -98.61% -
  Horiz. % 88.89% 100.00% 95.83% 102.78% 104.17% 1.39% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 26/02/19 04/12/18 28/08/18 - 22/02/18 23/11/17 -
Price 0.4150 0.4500 0.4550 0.4700 0.5000 0.5000 0.4950 -
P/RPS 0.54 0.49 0.47 0.56 0.60 0.51 0.35 33.56%
  QoQ % 10.20% 4.26% -16.07% -6.67% 17.65% 45.71% -
  Horiz. % 154.29% 140.00% 134.29% 160.00% 171.43% 145.71% 100.00%
P/EPS 11.67 6.90 5.62 9.03 8.08 5.91 3.67 116.39%
  QoQ % 69.13% 22.78% -37.76% 11.76% 36.72% 61.04% -
  Horiz. % 317.98% 188.01% 153.13% 246.05% 220.16% 161.04% 100.00%
EY 8.57 14.49 17.78 11.08 12.38 16.92 27.23 -53.76%
  QoQ % -40.86% -18.50% 60.47% -10.50% -26.83% -37.86% -
  Horiz. % 31.47% 53.21% 65.30% 40.69% 45.46% 62.14% 100.00%
DY 0.00 0.00 0.00 3.19 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 0.63 0.67 0.68 0.72 0.78 0.01 0.71 -7.67%
  QoQ % -5.97% -1.47% -5.56% -7.69% 7,700.00% -98.59% -
  Horiz. % 88.73% 94.37% 95.77% 101.41% 109.86% 1.41% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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