Highlights

[CWG] QoQ Annualized Quarter Result on 2019-09-30 [#1]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 27-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     -50.89%    YoY -     -75.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 80,116 96,310 97,168 101,555 97,017 115,310 122,756 -24.74%
  QoQ % -16.81% -0.88% -4.32% 4.68% -15.86% -6.07% -
  Horiz. % 65.26% 78.46% 79.16% 82.73% 79.03% 93.93% 100.00%
PBT 1,229 5,754 3,676 6,967 6,020 10,982 13,676 -79.90%
  QoQ % -78.64% 56.53% -47.24% 15.73% -45.18% -19.70% -
  Horiz. % 8.99% 42.07% 26.88% 50.94% 44.02% 80.30% 100.00%
Tax -276 -1,528 -1,128 -1,779 -1,529 -2,746 -3,460 -81.44%
  QoQ % 81.94% -35.46% 36.59% -16.33% 44.31% 20.64% -
  Horiz. % 7.98% 44.16% 32.60% 51.42% 44.20% 79.36% 100.00%
NP 953 4,226 2,548 5,188 4,490 8,236 10,216 -79.40%
  QoQ % -77.44% 65.86% -50.89% 15.53% -45.48% -19.38% -
  Horiz. % 9.33% 41.37% 24.94% 50.78% 43.96% 80.62% 100.00%
NP to SH 953 4,226 2,548 5,188 4,490 8,236 10,216 -79.40%
  QoQ % -77.44% 65.86% -50.89% 15.53% -45.48% -19.38% -
  Horiz. % 9.33% 41.37% 24.94% 50.78% 43.96% 80.62% 100.00%
Tax Rate 22.45 % 26.56 % 30.69 % 25.53 % 25.40 % 25.00 % 25.30 % -7.65%
  QoQ % -15.47% -13.46% 20.21% 0.51% 1.60% -1.19% -
  Horiz. % 88.74% 104.98% 121.30% 100.91% 100.40% 98.81% 100.00%
Total Cost 79,162 92,084 94,620 96,367 92,526 107,074 112,540 -20.89%
  QoQ % -14.03% -2.68% -1.81% 4.15% -13.59% -4.86% -
  Horiz. % 70.34% 81.82% 84.08% 85.63% 82.22% 95.14% 100.00%
Net Worth 84,529 84,614 85,877 84,614 83,351 84,614 84,614 -0.07%
  QoQ % -0.10% -1.47% 1.49% 1.52% -1.49% 0.00% -
  Horiz. % 99.90% 100.00% 101.49% 100.00% 98.51% 100.00% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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 % - % - % - % 36.51 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 84,529 84,614 85,877 84,614 83,351 84,614 84,614 -0.07%
  QoQ % -0.10% -1.47% 1.49% 1.52% -1.49% 0.00% -
  Horiz. % 99.90% 100.00% 101.49% 100.00% 98.51% 100.00% 100.00%
NOSH 126,164 126,290 126,290 126,290 126,290 126,290 126,290 -0.07%
  QoQ % -0.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.90% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 1.19 % 4.39 % 2.62 % 5.11 % 4.63 % 7.14 % 8.32 % -72.62%
  QoQ % -72.89% 67.56% -48.73% 10.37% -35.15% -14.18% -
  Horiz. % 14.30% 52.76% 31.49% 61.42% 55.65% 85.82% 100.00%
ROE 1.13 % 4.99 % 2.97 % 6.13 % 5.39 % 9.73 % 12.07 % -79.35%
  QoQ % -77.35% 68.01% -51.55% 13.73% -44.60% -19.39% -
  Horiz. % 9.36% 41.34% 24.61% 50.79% 44.66% 80.61% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 63.50 76.26 76.94 80.41 76.82 91.31 97.20 -24.69%
  QoQ % -16.73% -0.88% -4.32% 4.67% -15.87% -6.06% -
  Horiz. % 65.33% 78.46% 79.16% 82.73% 79.03% 93.94% 100.00%
EPS 0.76 3.34 2.00 4.11 3.56 6.52 8.08 -79.29%
  QoQ % -77.25% 67.00% -51.34% 15.45% -45.40% -19.31% -
  Horiz. % 9.41% 41.34% 24.75% 50.87% 44.06% 80.69% 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 0.6700 0.6700 0.6800 0.6700 0.6600 0.6700 0.6700 -
  QoQ % 0.00% -1.47% 1.49% 1.52% -1.49% 0.00% -
  Horiz. % 100.00% 100.00% 101.49% 100.00% 98.51% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 63.44 76.26 76.94 80.41 76.82 91.31 97.20 -24.74%
  QoQ % -16.81% -0.88% -4.32% 4.67% -15.87% -6.06% -
  Horiz. % 65.27% 78.46% 79.16% 82.73% 79.03% 93.94% 100.00%
EPS 0.75 3.34 2.00 4.11 3.56 6.52 8.08 -79.47%
  QoQ % -77.54% 67.00% -51.34% 15.45% -45.40% -19.31% -
  Horiz. % 9.28% 41.34% 24.75% 50.87% 44.06% 80.69% 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 0.6693 0.6700 0.6800 0.6700 0.6600 0.6700 0.6700 -0.07%
  QoQ % -0.10% -1.47% 1.49% 1.52% -1.49% 0.00% -
  Horiz. % 99.90% 100.00% 101.49% 100.00% 98.51% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.2550 0.3850 0.4200 0.4050 0.4200 0.4800 0.4600 -
P/RPS 0.40 0.50 0.55 0.50 0.55 0.53 0.47 -10.18%
  QoQ % -20.00% -9.09% 10.00% -9.09% 3.77% 12.77% -
  Horiz. % 85.11% 106.38% 117.02% 106.38% 117.02% 112.77% 100.00%
P/EPS 33.75 11.51 20.82 9.86 11.81 7.36 5.69 227.32%
  QoQ % 193.22% -44.72% 111.16% -16.51% 60.46% 29.35% -
  Horiz. % 593.15% 202.28% 365.91% 173.29% 207.56% 129.35% 100.00%
EY 2.96 8.69 4.80 10.14 8.47 13.59 17.59 -69.49%
  QoQ % -65.94% 81.04% -52.66% 19.72% -37.67% -22.74% -
  Horiz. % 16.83% 49.40% 27.29% 57.65% 48.15% 77.26% 100.00%
DY 0.00 0.00 0.00 3.70 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 0.38 0.57 0.62 0.60 0.64 0.72 0.69 -32.79%
  QoQ % -33.33% -8.06% 3.33% -6.25% -11.11% 4.35% -
  Horiz. % 55.07% 82.61% 89.86% 86.96% 92.75% 104.35% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 26/02/20 27/11/19 28/08/19 29/05/19 26/02/19 04/12/18 -
Price 0.3000 0.3800 0.4050 0.4200 0.4150 0.4500 0.4550 -
P/RPS 0.47 0.50 0.53 0.52 0.54 0.49 0.47 -
  QoQ % -6.00% -5.66% 1.92% -3.70% 10.20% 4.26% -
  Horiz. % 100.00% 106.38% 112.77% 110.64% 114.89% 104.26% 100.00%
P/EPS 39.70 11.36 20.07 10.22 11.67 6.90 5.62 267.72%
  QoQ % 249.47% -43.40% 96.38% -12.43% 69.13% 22.78% -
  Horiz. % 706.41% 202.14% 357.12% 181.85% 207.65% 122.78% 100.00%
EY 2.52 8.81 4.98 9.78 8.57 14.49 17.78 -72.78%
  QoQ % -71.40% 76.91% -49.08% 14.12% -40.86% -18.50% -
  Horiz. % 14.17% 49.55% 28.01% 55.01% 48.20% 81.50% 100.00%
DY 0.00 0.00 0.00 3.57 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 0.45 0.57 0.60 0.63 0.63 0.67 0.68 -24.04%
  QoQ % -21.05% -5.00% -4.76% 0.00% -5.97% -1.47% -
  Horiz. % 66.18% 83.82% 88.24% 92.65% 92.65% 98.53% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

416  527  495  715 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.6850.00 
 ARMADA 0.26+0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 ICON 0.145+0.005 
 AIRASIA 0.845+0.02 
 AT 0.085+0.005 
 LAMBO 0.0250.00 
 CAREPLS 1.23-0.32 
 ALAM 0.0950.00 

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