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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 101,555 97,017 115,310 122,756 105,415 104,984 124,114 -12.55%
  QoQ % 4.68% -15.86% -6.07% 16.45% 0.41% -15.41% -
  Horiz. % 81.82% 78.17% 92.91% 98.91% 84.93% 84.59% 100.00%
PBT 6,967 6,020 10,982 13,676 7,564 8,885 13,228 -34.86%
  QoQ % 15.73% -45.18% -19.70% 80.80% -14.87% -32.83% -
  Horiz. % 52.67% 45.51% 83.02% 103.39% 57.18% 67.17% 100.00%
Tax -1,779 -1,529 -2,746 -3,460 -989 -1,070 -2,542 -21.23%
  QoQ % -16.33% 44.31% 20.64% -249.85% 7.63% 57.88% -
  Horiz. % 69.98% 60.16% 108.03% 136.11% 38.91% 42.12% 100.00%
NP 5,188 4,490 8,236 10,216 6,575 7,814 10,686 -38.31%
  QoQ % 15.53% -45.48% -19.38% 55.38% -15.86% -26.87% -
  Horiz. % 48.55% 42.02% 77.07% 95.60% 61.53% 73.13% 100.00%
NP to SH 5,188 4,490 8,236 10,216 6,575 7,814 10,686 -38.31%
  QoQ % 15.53% -45.48% -19.38% 55.38% -15.86% -26.87% -
  Horiz. % 48.55% 42.02% 77.07% 95.60% 61.53% 73.13% 100.00%
Tax Rate 25.53 % 25.40 % 25.00 % 25.30 % 13.08 % 12.05 % 19.22 % 20.90%
  QoQ % 0.51% 1.60% -1.19% 93.43% 8.55% -37.30% -
  Horiz. % 132.83% 132.15% 130.07% 131.63% 68.05% 62.70% 100.00%
Total Cost 96,367 92,526 107,074 112,540 98,840 97,169 113,428 -10.32%
  QoQ % 4.15% -13.59% -4.86% 13.86% 1.72% -14.33% -
  Horiz. % 84.96% 81.57% 94.40% 99.22% 87.14% 85.67% 100.00%
Net Worth 84,614 83,351 84,614 84,614 82,088 80,825 8,082,560 -95.25%
  QoQ % 1.52% -1.49% 0.00% 3.08% 1.56% -99.00% -
  Horiz. % 1.05% 1.03% 1.05% 1.05% 1.02% 1.00% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,894 - - - 1,894 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 36.51 % - % - % - % 28.81 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.73% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 84,614 83,351 84,614 84,614 82,088 80,825 8,082,560 -95.25%
  QoQ % 1.52% -1.49% 0.00% 3.08% 1.56% -99.00% -
  Horiz. % 1.05% 1.03% 1.05% 1.05% 1.02% 1.00% 100.00%
NOSH 126,290 126,290 126,290 126,290 126,290 126,290 126,290 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.11 % 4.63 % 7.14 % 8.32 % 6.24 % 7.44 % 8.61 % -29.44%
  QoQ % 10.37% -35.15% -14.18% 33.33% -16.13% -13.59% -
  Horiz. % 59.35% 53.77% 82.93% 96.63% 72.47% 86.41% 100.00%
ROE 6.13 % 5.39 % 9.73 % 12.07 % 8.01 % 9.67 % 0.13 % 1,214.45%
  QoQ % 13.73% -44.60% -19.39% 50.69% -17.17% 7,338.46% -
  Horiz. % 4,715.39% 4,146.15% 7,484.62% 9,284.62% 6,161.54% 7,438.46% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 80.41 76.82 91.31 97.20 83.47 83.13 98.28 -12.55%
  QoQ % 4.67% -15.87% -6.06% 16.45% 0.41% -15.42% -
  Horiz. % 81.82% 78.16% 92.91% 98.90% 84.93% 84.58% 100.00%
EPS 4.11 3.56 6.52 8.08 5.64 6.89 9.98 -44.74%
  QoQ % 15.45% -45.40% -19.31% 43.26% -18.14% -30.96% -
  Horiz. % 41.18% 35.67% 65.33% 80.96% 56.51% 69.04% 100.00%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6700 0.6600 0.6700 0.6700 0.6500 0.6400 64.0000 -95.25%
  QoQ % 1.52% -1.49% 0.00% 3.08% 1.56% -99.00% -
  Horiz. % 1.05% 1.03% 1.05% 1.05% 1.02% 1.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 80.41 76.82 91.31 97.20 83.47 83.13 98.28 -12.55%
  QoQ % 4.67% -15.87% -6.06% 16.45% 0.41% -15.42% -
  Horiz. % 81.82% 78.16% 92.91% 98.90% 84.93% 84.58% 100.00%
EPS 4.11 3.56 6.52 8.08 5.64 6.19 8.46 -38.28%
  QoQ % 15.45% -45.40% -19.31% 43.26% -8.89% -26.83% -
  Horiz. % 48.58% 42.08% 77.07% 95.51% 66.67% 73.17% 100.00%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6700 0.6600 0.6700 0.6700 0.6500 0.6400 63.9999 -95.25%
  QoQ % 1.52% -1.49% 0.00% 3.08% 1.56% -99.00% -
  Horiz. % 1.05% 1.03% 1.05% 1.05% 1.02% 1.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.4050 0.4200 0.4800 0.4600 0.4800 0.4800 0.5350 -
P/RPS 0.50 0.55 0.53 0.47 0.58 0.58 0.54 -5.01%
  QoQ % -9.09% 3.77% 12.77% -18.97% 0.00% 7.41% -
  Horiz. % 92.59% 101.85% 98.15% 87.04% 107.41% 107.41% 100.00%
P/EPS 9.86 11.81 7.36 5.69 9.22 7.76 6.32 34.63%
  QoQ % -16.51% 60.46% 29.35% -38.29% 18.81% 22.78% -
  Horiz. % 156.01% 186.87% 116.46% 90.03% 145.89% 122.78% 100.00%
EY 10.14 8.47 13.59 17.59 10.85 12.89 15.82 -25.72%
  QoQ % 19.72% -37.67% -22.74% 62.12% -15.83% -18.52% -
  Horiz. % 64.10% 53.54% 85.90% 111.19% 68.58% 81.48% 100.00%
DY 3.70 0.00 0.00 0.00 3.13 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.21% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.60 0.64 0.72 0.69 0.74 0.75 0.01 1,444.15%
  QoQ % -6.25% -11.11% 4.35% -6.76% -1.33% 7,400.00% -
  Horiz. % 6,000.00% 6,400.00% 7,200.00% 6,900.00% 7,400.00% 7,500.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 26/02/19 04/12/18 28/08/18 - 22/02/18 -
Price 0.4200 0.4150 0.4500 0.4550 0.4700 0.5000 0.5000 -
P/RPS 0.52 0.54 0.49 0.47 0.56 0.60 0.51 1.31%
  QoQ % -3.70% 10.20% 4.26% -16.07% -6.67% 17.65% -
  Horiz. % 101.96% 105.88% 96.08% 92.16% 109.80% 117.65% 100.00%
P/EPS 10.22 11.67 6.90 5.62 9.03 8.08 5.91 44.22%
  QoQ % -12.43% 69.13% 22.78% -37.76% 11.76% 36.72% -
  Horiz. % 172.93% 197.46% 116.75% 95.09% 152.79% 136.72% 100.00%
EY 9.78 8.57 14.49 17.78 11.08 12.38 16.92 -30.68%
  QoQ % 14.12% -40.86% -18.50% 60.47% -10.50% -26.83% -
  Horiz. % 57.80% 50.65% 85.64% 105.08% 65.48% 73.17% 100.00%
DY 3.57 0.00 0.00 0.00 3.19 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.91% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.63 0.63 0.67 0.68 0.72 0.78 0.01 1,495.35%
  QoQ % 0.00% -5.97% -1.47% -5.56% -7.69% 7,700.00% -
  Horiz. % 6,300.00% 6,300.00% 6,700.00% 6,800.00% 7,200.00% 7,800.00% 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.
 


 

392  304  527  750 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.365+0.065 
 XOX 0.050.00 
 SAPNRG 0.240.00 
 MYEG 1.23-0.01 
 FPGROUP 0.96+0.01 
 MTOUCHE 0.195+0.01 
 ARMADA 0.39+0.005 
 ICON 0.120.00 
 BINACOM 0.55+0.055 
 ASB 0.165+0.02 
Partners & Brokers