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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 84,905 80,116 96,310 97,168 101,555 97,017 115,310 -18.47%
  QoQ % 5.98% -16.81% -0.88% -4.32% 4.68% -15.86% -
  Horiz. % 73.63% 69.48% 83.52% 84.27% 88.07% 84.14% 100.00%
PBT 3,378 1,229 5,754 3,676 6,967 6,020 10,982 -54.47%
  QoQ % 174.78% -78.64% 56.53% -47.24% 15.73% -45.18% -
  Horiz. % 30.76% 11.19% 52.39% 33.47% 63.44% 54.82% 100.00%
Tax -801 -276 -1,528 -1,128 -1,779 -1,529 -2,746 -56.05%
  QoQ % -190.22% 81.94% -35.46% 36.59% -16.33% 44.31% -
  Horiz. % 29.17% 10.05% 55.64% 41.08% 64.79% 55.69% 100.00%
NP 2,577 953 4,226 2,548 5,188 4,490 8,236 -53.94%
  QoQ % 170.31% -77.44% 65.86% -50.89% 15.53% -45.48% -
  Horiz. % 31.29% 11.58% 51.31% 30.94% 62.99% 54.52% 100.00%
NP to SH 2,577 953 4,226 2,548 5,188 4,490 8,236 -53.94%
  QoQ % 170.31% -77.44% 65.86% -50.89% 15.53% -45.48% -
  Horiz. % 31.29% 11.58% 51.31% 30.94% 62.99% 54.52% 100.00%
Tax Rate 23.71 % 22.45 % 26.56 % 30.69 % 25.53 % 25.40 % 25.00 % -3.47%
  QoQ % 5.61% -15.47% -13.46% 20.21% 0.51% 1.60% -
  Horiz. % 94.84% 89.80% 106.24% 122.76% 102.12% 101.60% 100.00%
Total Cost 82,328 79,162 92,084 94,620 96,367 92,526 107,074 -16.09%
  QoQ % 4.00% -14.03% -2.68% -1.81% 4.15% -13.59% -
  Horiz. % 76.89% 73.93% 86.00% 88.37% 90.00% 86.41% 100.00%
Net Worth 85,541 84,529 84,614 85,877 84,614 83,351 84,614 0.73%
  QoQ % 1.20% -0.10% -1.47% 1.49% 1.52% -1.49% -
  Horiz. % 101.10% 99.90% 100.00% 101.49% 100.00% 98.51% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 628 - - - 1,894 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.20% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 24.41 % - % - % - % 36.51 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.86% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 85,541 84,529 84,614 85,877 84,614 83,351 84,614 0.73%
  QoQ % 1.20% -0.10% -1.47% 1.49% 1.52% -1.49% -
  Horiz. % 101.10% 99.90% 100.00% 101.49% 100.00% 98.51% 100.00%
NOSH 125,796 126,164 126,290 126,290 126,290 126,290 126,290 -0.26%
  QoQ % -0.29% -0.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.61% 99.90% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.04 % 1.19 % 4.39 % 2.62 % 5.11 % 4.63 % 7.14 % -43.43%
  QoQ % 155.46% -72.89% 67.56% -48.73% 10.37% -35.15% -
  Horiz. % 42.58% 16.67% 61.48% 36.69% 71.57% 64.85% 100.00%
ROE 3.01 % 1.13 % 4.99 % 2.97 % 6.13 % 5.39 % 9.73 % -54.29%
  QoQ % 166.37% -77.35% 68.01% -51.55% 13.73% -44.60% -
  Horiz. % 30.94% 11.61% 51.28% 30.52% 63.00% 55.40% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 67.49 63.50 76.26 76.94 80.41 76.82 91.31 -18.27%
  QoQ % 6.28% -16.73% -0.88% -4.32% 4.67% -15.87% -
  Horiz. % 73.91% 69.54% 83.52% 84.26% 88.06% 84.13% 100.00%
EPS 2.04 0.76 3.34 2.00 4.11 3.56 6.52 -53.94%
  QoQ % 168.42% -77.25% 67.00% -51.34% 15.45% -45.40% -
  Horiz. % 31.29% 11.66% 51.23% 30.67% 63.04% 54.60% 100.00%
DPS 0.50 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. % 33.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6800 0.6700 0.6700 0.6800 0.6700 0.6600 0.6700 0.99%
  QoQ % 1.49% 0.00% -1.47% 1.49% 1.52% -1.49% -
  Horiz. % 101.49% 100.00% 100.00% 101.49% 100.00% 98.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 67.23 63.44 76.26 76.94 80.41 76.82 91.31 -18.48%
  QoQ % 5.97% -16.81% -0.88% -4.32% 4.67% -15.87% -
  Horiz. % 73.63% 69.48% 83.52% 84.26% 88.06% 84.13% 100.00%
EPS 2.04 0.75 3.34 2.00 4.11 3.56 6.52 -53.94%
  QoQ % 172.00% -77.54% 67.00% -51.34% 15.45% -45.40% -
  Horiz. % 31.29% 11.50% 51.23% 30.67% 63.04% 54.60% 100.00%
DPS 0.50 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. % 33.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6773 0.6693 0.6700 0.6800 0.6700 0.6600 0.6700 0.73%
  QoQ % 1.20% -0.10% -1.47% 1.49% 1.52% -1.49% -
  Horiz. % 101.09% 99.90% 100.00% 101.49% 100.00% 98.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.2950 0.2550 0.3850 0.4200 0.4050 0.4200 0.4800 -
P/RPS 0.44 0.40 0.50 0.55 0.50 0.55 0.53 -11.68%
  QoQ % 10.00% -20.00% -9.09% 10.00% -9.09% 3.77% -
  Horiz. % 83.02% 75.47% 94.34% 103.77% 94.34% 103.77% 100.00%
P/EPS 14.40 33.75 11.51 20.82 9.86 11.81 7.36 56.50%
  QoQ % -57.33% 193.22% -44.72% 111.16% -16.51% 60.46% -
  Horiz. % 195.65% 458.56% 156.39% 282.88% 133.97% 160.46% 100.00%
EY 6.94 2.96 8.69 4.80 10.14 8.47 13.59 -36.14%
  QoQ % 134.46% -65.94% 81.04% -52.66% 19.72% -37.67% -
  Horiz. % 51.07% 21.78% 63.94% 35.32% 74.61% 62.33% 100.00%
DY 1.69 0.00 0.00 0.00 3.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.68% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.38 0.57 0.62 0.60 0.64 0.72 -29.10%
  QoQ % 13.16% -33.33% -8.06% 3.33% -6.25% -11.11% -
  Horiz. % 59.72% 52.78% 79.17% 86.11% 83.33% 88.89% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 28/05/20 26/02/20 27/11/19 28/08/19 29/05/19 26/02/19 -
Price 0.3000 0.3000 0.3800 0.4050 0.4200 0.4150 0.4500 -
P/RPS 0.44 0.47 0.50 0.53 0.52 0.54 0.49 -6.93%
  QoQ % -6.38% -6.00% -5.66% 1.92% -3.70% 10.20% -
  Horiz. % 89.80% 95.92% 102.04% 108.16% 106.12% 110.20% 100.00%
P/EPS 14.64 39.70 11.36 20.07 10.22 11.67 6.90 65.19%
  QoQ % -63.12% 249.47% -43.40% 96.38% -12.43% 69.13% -
  Horiz. % 212.17% 575.36% 164.64% 290.87% 148.12% 169.13% 100.00%
EY 6.83 2.52 8.81 4.98 9.78 8.57 14.49 -39.46%
  QoQ % 171.03% -71.40% 76.91% -49.08% 14.12% -40.86% -
  Horiz. % 47.14% 17.39% 60.80% 34.37% 67.49% 59.14% 100.00%
DY 1.67 0.00 0.00 0.00 3.57 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.78% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.44 0.45 0.57 0.60 0.63 0.63 0.67 -24.47%
  QoQ % -2.22% -21.05% -5.00% -4.76% 0.00% -5.97% -
  Horiz. % 65.67% 67.16% 85.07% 89.55% 94.03% 94.03% 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
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS