Highlights

[CWG] QoQ Annualized Quarter Result on 2018-09-30 [#1]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 04-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     55.38%    YoY -     -10.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 115,310 122,756 105,415 104,984 124,114 120,816 100,712 9.42%
  QoQ % -6.07% 16.45% 0.41% -15.41% 2.73% 19.96% -
  Horiz. % 114.49% 121.89% 104.67% 104.24% 123.24% 119.96% 100.00%
PBT 10,982 13,676 7,564 8,885 13,228 14,324 8,525 18.34%
  QoQ % -19.70% 80.80% -14.87% -32.83% -7.65% 68.02% -
  Horiz. % 128.82% 160.42% 88.73% 104.23% 155.17% 168.02% 100.00%
Tax -2,746 -3,460 -989 -1,070 -2,542 -2,968 -2,080 20.28%
  QoQ % 20.64% -249.85% 7.63% 57.88% 14.35% -42.69% -
  Horiz. % 132.02% 166.35% 47.55% 51.47% 122.21% 142.69% 100.00%
NP 8,236 10,216 6,575 7,814 10,686 11,356 6,445 17.71%
  QoQ % -19.38% 55.38% -15.86% -26.87% -5.90% 76.20% -
  Horiz. % 127.79% 158.51% 102.02% 121.25% 165.80% 176.20% 100.00%
NP to SH 8,236 10,216 6,575 7,814 10,686 11,356 6,445 17.71%
  QoQ % -19.38% 55.38% -15.86% -26.87% -5.90% 76.20% -
  Horiz. % 127.79% 158.51% 102.02% 121.25% 165.80% 176.20% 100.00%
Tax Rate 25.00 % 25.30 % 13.08 % 12.05 % 19.22 % 20.72 % 24.40 % 1.63%
  QoQ % -1.19% 93.43% 8.55% -37.30% -7.24% -15.08% -
  Horiz. % 102.46% 103.69% 53.61% 49.39% 78.77% 84.92% 100.00%
Total Cost 107,074 112,540 98,840 97,169 113,428 109,460 94,267 8.84%
  QoQ % -4.86% 13.86% 1.72% -14.33% 3.63% 16.12% -
  Horiz. % 113.59% 119.38% 104.85% 103.08% 120.33% 116.12% 100.00%
Net Worth 84,614 84,614 82,088 80,825 8,082,560 58,970 56,409 30.94%
  QoQ % 0.00% 3.08% 1.56% -99.00% 13,606.15% 4.54% -
  Horiz. % 150.00% 150.00% 145.52% 143.28% 14,328.42% 104.54% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 1,894 - - - 1,262 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 28.81 % - % - % - % 19.59 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 147.06% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 84,614 84,614 82,088 80,825 8,082,560 58,970 56,409 30.94%
  QoQ % 0.00% 3.08% 1.56% -99.00% 13,606.15% 4.54% -
  Horiz. % 150.00% 150.00% 145.52% 143.28% 14,328.42% 104.54% 100.00%
NOSH 126,290 126,290 126,290 126,290 126,290 84,243 84,193 30.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 49.91% 0.06% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 150.00% 100.06% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.14 % 8.32 % 6.24 % 7.44 % 8.61 % 9.40 % 6.40 % 7.55%
  QoQ % -14.18% 33.33% -16.13% -13.59% -8.40% 46.87% -
  Horiz. % 111.56% 130.00% 97.50% 116.25% 134.53% 146.87% 100.00%
ROE 9.73 % 12.07 % 8.01 % 9.67 % 0.13 % 19.26 % 11.43 % -10.15%
  QoQ % -19.39% 50.69% -17.17% 7,338.46% -99.33% 68.50% -
  Horiz. % 85.13% 105.60% 70.08% 84.60% 1.14% 168.50% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 91.31 97.20 83.47 83.13 98.28 143.41 119.62 -16.44%
  QoQ % -6.06% 16.45% 0.41% -15.42% -31.47% 19.89% -
  Horiz. % 76.33% 81.26% 69.78% 69.50% 82.16% 119.89% 100.00%
EPS 6.52 8.08 5.64 6.89 9.98 13.48 7.66 -10.16%
  QoQ % -19.31% 43.26% -18.14% -30.96% -25.96% 75.98% -
  Horiz. % 85.12% 105.48% 73.63% 89.95% 130.29% 175.98% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6700 0.6700 0.6500 0.6400 64.0000 0.7000 0.6700 -
  QoQ % 0.00% 3.08% 1.56% -99.00% 9,042.86% 4.48% -
  Horiz. % 100.00% 100.00% 97.01% 95.52% 9,552.24% 104.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 91.31 97.20 83.47 83.13 98.28 95.67 79.75 9.42%
  QoQ % -6.06% 16.45% 0.41% -15.42% 2.73% 19.96% -
  Horiz. % 114.50% 121.88% 104.66% 104.24% 123.24% 119.96% 100.00%
EPS 6.52 8.08 5.64 6.19 8.46 8.99 5.10 17.74%
  QoQ % -19.31% 43.26% -8.89% -26.83% -5.90% 76.27% -
  Horiz. % 127.84% 158.43% 110.59% 121.37% 165.88% 176.27% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6700 0.6700 0.6500 0.6400 63.9999 0.4669 0.4467 30.93%
  QoQ % 0.00% 3.08% 1.56% -99.00% 13,607.41% 4.52% -
  Horiz. % 149.99% 149.99% 145.51% 143.27% 14,327.27% 104.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.4800 0.4600 0.4800 0.4800 0.5350 0.5050 1.4000 -
P/RPS 0.53 0.47 0.58 0.58 0.54 0.35 1.17 -40.93%
  QoQ % 12.77% -18.97% 0.00% 7.41% 54.29% -70.09% -
  Horiz. % 45.30% 40.17% 49.57% 49.57% 46.15% 29.91% 100.00%
P/EPS 7.36 5.69 9.22 7.76 6.32 3.75 18.29 -45.40%
  QoQ % 29.35% -38.29% 18.81% 22.78% 68.53% -79.50% -
  Horiz. % 40.24% 31.11% 50.41% 42.43% 34.55% 20.50% 100.00%
EY 13.59 17.59 10.85 12.89 15.82 26.69 5.47 83.13%
  QoQ % -22.74% 62.12% -15.83% -18.52% -40.73% 387.93% -
  Horiz. % 248.45% 321.57% 198.35% 235.65% 289.21% 487.93% 100.00%
DY 0.00 0.00 3.13 0.00 0.00 0.00 1.07 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 292.52% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.69 0.74 0.75 0.01 0.72 2.09 -50.76%
  QoQ % 4.35% -6.76% -1.33% 7,400.00% -98.61% -65.55% -
  Horiz. % 34.45% 33.01% 35.41% 35.89% 0.48% 34.45% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 04/12/18 28/08/18 - 22/02/18 23/11/17 25/08/17 -
Price 0.4500 0.4550 0.4700 0.5000 0.5000 0.4950 0.6350 -
P/RPS 0.49 0.47 0.56 0.60 0.51 0.35 0.53 -5.08%
  QoQ % 4.26% -16.07% -6.67% 17.65% 45.71% -33.96% -
  Horiz. % 92.45% 88.68% 105.66% 113.21% 96.23% 66.04% 100.00%
P/EPS 6.90 5.62 9.03 8.08 5.91 3.67 8.30 -11.56%
  QoQ % 22.78% -37.76% 11.76% 36.72% 61.04% -55.78% -
  Horiz. % 83.13% 67.71% 108.80% 97.35% 71.20% 44.22% 100.00%
EY 14.49 17.78 11.08 12.38 16.92 27.23 12.06 12.98%
  QoQ % -18.50% 60.47% -10.50% -26.83% -37.86% 125.79% -
  Horiz. % 120.15% 147.43% 91.87% 102.65% 140.30% 225.79% 100.00%
DY 0.00 0.00 3.19 0.00 0.00 0.00 2.36 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 135.17% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.68 0.72 0.78 0.01 0.71 0.95 -20.72%
  QoQ % -1.47% -5.56% -7.69% 7,700.00% -98.59% -25.26% -
  Horiz. % 70.53% 71.58% 75.79% 82.11% 1.05% 74.74% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers