Highlights

[CWG] QoQ Annualized Quarter Result on 2017-12-31 [#2]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -5.90%    YoY -     -5.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 122,756 105,415 104,984 124,114 120,816 100,712 97,273 16.76%
  QoQ % 16.45% 0.41% -15.41% 2.73% 19.96% 3.54% -
  Horiz. % 126.20% 108.37% 107.93% 127.59% 124.20% 103.54% 100.00%
PBT 13,676 7,564 8,885 13,228 14,324 8,525 10,686 17.85%
  QoQ % 80.80% -14.87% -32.83% -7.65% 68.02% -20.23% -
  Horiz. % 127.97% 70.78% 83.14% 123.78% 134.04% 79.77% 100.00%
Tax -3,460 -989 -1,070 -2,542 -2,968 -2,080 -2,280 32.02%
  QoQ % -249.85% 7.63% 57.88% 14.35% -42.69% 8.77% -
  Horiz. % 151.75% 43.38% 46.96% 111.49% 130.18% 91.23% 100.00%
NP 10,216 6,575 7,814 10,686 11,356 6,445 8,406 13.86%
  QoQ % 55.38% -15.86% -26.87% -5.90% 76.20% -23.33% -
  Horiz. % 121.52% 78.21% 92.96% 127.11% 135.08% 76.67% 100.00%
NP to SH 10,216 6,575 7,814 10,686 11,356 6,445 8,406 13.86%
  QoQ % 55.38% -15.86% -26.87% -5.90% 76.20% -23.33% -
  Horiz. % 121.52% 78.21% 92.96% 127.11% 135.08% 76.67% 100.00%
Tax Rate 25.30 % 13.08 % 12.05 % 19.22 % 20.72 % 24.40 % 21.34 % 12.01%
  QoQ % 93.43% 8.55% -37.30% -7.24% -15.08% 14.34% -
  Horiz. % 118.56% 61.29% 56.47% 90.07% 97.09% 114.34% 100.00%
Total Cost 112,540 98,840 97,169 113,428 109,460 94,267 88,866 17.04%
  QoQ % 13.86% 1.72% -14.33% 3.63% 16.12% 6.08% -
  Horiz. % 126.64% 111.22% 109.34% 127.64% 123.17% 106.08% 100.00%
Net Worth 84,614 82,088 80,825 8,082,560 58,970 56,409 55,989 31.66%
  QoQ % 3.08% 1.56% -99.00% 13,606.15% 4.54% 0.75% -
  Horiz. % 151.13% 146.62% 144.36% 14,435.98% 105.32% 100.75% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 1,894 - - - 1,262 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 147.06% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 84,614 82,088 80,825 8,082,560 58,970 56,409 55,989 31.66%
  QoQ % 3.08% 1.56% -99.00% 13,606.15% 4.54% 0.75% -
  Horiz. % 151.13% 146.62% 144.36% 14,435.98% 105.32% 100.75% 100.00%
NOSH 126,290 126,290 126,290 126,290 84,243 84,193 42,097 107.87%
  QoQ % 0.00% 0.00% 0.00% 49.91% 0.06% 100.00% -
  Horiz. % 300.00% 300.00% 300.00% 300.00% 200.12% 200.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.32 % 6.24 % 7.44 % 8.61 % 9.40 % 6.40 % 8.64 % -2.48%
  QoQ % 33.33% -16.13% -13.59% -8.40% 46.87% -25.93% -
  Horiz. % 96.30% 72.22% 86.11% 99.65% 108.80% 74.07% 100.00%
ROE 12.07 % 8.01 % 9.67 % 0.13 % 19.26 % 11.43 % 15.01 % -13.51%
  QoQ % 50.69% -17.17% 7,338.46% -99.33% 68.50% -23.85% -
  Horiz. % 80.41% 53.36% 64.42% 0.87% 128.31% 76.15% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 97.20 83.47 83.13 98.28 143.41 119.62 231.07 -43.83%
  QoQ % 16.45% 0.41% -15.42% -31.47% 19.89% -48.23% -
  Horiz. % 42.07% 36.12% 35.98% 42.53% 62.06% 51.77% 100.00%
EPS 8.08 5.64 6.89 9.98 13.48 7.66 19.97 -45.27%
  QoQ % 43.26% -18.14% -30.96% -25.96% 75.98% -61.64% -
  Horiz. % 40.46% 28.24% 34.50% 49.97% 67.50% 38.36% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6700 0.6500 0.6400 64.0000 0.7000 0.6700 1.3300 -36.66%
  QoQ % 3.08% 1.56% -99.00% 9,042.86% 4.48% -49.62% -
  Horiz. % 50.38% 48.87% 48.12% 4,812.03% 52.63% 50.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 97.20 83.47 83.13 98.28 95.67 79.75 77.02 16.77%
  QoQ % 16.45% 0.41% -15.42% 2.73% 19.96% 3.54% -
  Horiz. % 126.20% 108.37% 107.93% 127.60% 124.21% 103.54% 100.00%
EPS 8.08 5.64 6.19 8.46 8.99 5.10 6.66 13.74%
  QoQ % 43.26% -8.89% -26.83% -5.90% 76.27% -23.42% -
  Horiz. % 121.32% 84.68% 92.94% 127.03% 134.98% 76.58% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6700 0.6500 0.6400 63.9999 0.4669 0.4467 0.4433 31.67%
  QoQ % 3.08% 1.56% -99.00% 13,607.41% 4.52% 0.77% -
  Horiz. % 151.14% 146.63% 144.37% 14,437.15% 105.32% 100.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.4600 0.4800 0.4800 0.5350 0.5050 1.4000 1.5600 -
P/RPS 0.47 0.58 0.58 0.54 0.35 1.17 0.68 -21.81%
  QoQ % -18.97% 0.00% 7.41% 54.29% -70.09% 72.06% -
  Horiz. % 69.12% 85.29% 85.29% 79.41% 51.47% 172.06% 100.00%
P/EPS 5.69 9.22 7.76 6.32 3.75 18.29 7.81 -19.02%
  QoQ % -38.29% 18.81% 22.78% 68.53% -79.50% 134.19% -
  Horiz. % 72.86% 118.05% 99.36% 80.92% 48.02% 234.19% 100.00%
EY 17.59 10.85 12.89 15.82 26.69 5.47 12.80 23.58%
  QoQ % 62.12% -15.83% -18.52% -40.73% 387.93% -57.27% -
  Horiz. % 137.42% 84.77% 100.70% 123.59% 208.52% 42.73% 100.00%
DY 0.00 3.13 0.00 0.00 0.00 1.07 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 292.52% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.69 0.74 0.75 0.01 0.72 2.09 1.17 -29.65%
  QoQ % -6.76% -1.33% 7,400.00% -98.61% -65.55% 78.63% -
  Horiz. % 58.97% 63.25% 64.10% 0.85% 61.54% 178.63% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 04/12/18 28/08/18 - 22/02/18 23/11/17 25/08/17 24/05/17 -
Price 0.4550 0.4700 0.5000 0.5000 0.4950 0.6350 1.5300 -
P/RPS 0.47 0.56 0.60 0.51 0.35 0.53 0.66 -20.24%
  QoQ % -16.07% -6.67% 17.65% 45.71% -33.96% -19.70% -
  Horiz. % 71.21% 84.85% 90.91% 77.27% 53.03% 80.30% 100.00%
P/EPS 5.62 9.03 8.08 5.91 3.67 8.30 7.66 -18.64%
  QoQ % -37.76% 11.76% 36.72% 61.04% -55.78% 8.36% -
  Horiz. % 73.37% 117.89% 105.48% 77.15% 47.91% 108.36% 100.00%
EY 17.78 11.08 12.38 16.92 27.23 12.06 13.05 22.88%
  QoQ % 60.47% -10.50% -26.83% -37.86% 125.79% -7.59% -
  Horiz. % 136.25% 84.90% 94.87% 129.66% 208.66% 92.41% 100.00%
DY 0.00 3.19 0.00 0.00 0.00 2.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 135.17% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.68 0.72 0.78 0.01 0.71 0.95 1.15 -29.53%
  QoQ % -5.56% -7.69% 7,700.00% -98.59% -25.26% -17.39% -
  Horiz. % 59.13% 62.61% 67.83% 0.87% 61.74% 82.61% 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
 
 

656  153  373  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.095 
 MINETEC 0.155+0.015 

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