Highlights

[CWG] QoQ Annualized Quarter Result on 2018-12-31 [#2]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -19.38%    YoY -     -22.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 97,168 101,555 97,017 115,310 122,756 105,415 104,984 -5.02%
  QoQ % -4.32% 4.68% -15.86% -6.07% 16.45% 0.41% -
  Horiz. % 92.56% 96.73% 92.41% 109.84% 116.93% 100.41% 100.00%
PBT 3,676 6,967 6,020 10,982 13,676 7,564 8,885 -44.45%
  QoQ % -47.24% 15.73% -45.18% -19.70% 80.80% -14.87% -
  Horiz. % 41.37% 78.41% 67.75% 123.60% 153.92% 85.13% 100.00%
Tax -1,128 -1,779 -1,529 -2,746 -3,460 -989 -1,070 3.54%
  QoQ % 36.59% -16.33% 44.31% 20.64% -249.85% 7.63% -
  Horiz. % 105.35% 166.16% 142.84% 256.48% 323.16% 92.37% 100.00%
NP 2,548 5,188 4,490 8,236 10,216 6,575 7,814 -52.60%
  QoQ % -50.89% 15.53% -45.48% -19.38% 55.38% -15.86% -
  Horiz. % 32.61% 66.39% 57.46% 105.39% 130.73% 84.14% 100.00%
NP to SH 2,548 5,188 4,490 8,236 10,216 6,575 7,814 -52.60%
  QoQ % -50.89% 15.53% -45.48% -19.38% 55.38% -15.86% -
  Horiz. % 32.61% 66.39% 57.46% 105.39% 130.73% 84.14% 100.00%
Tax Rate 30.69 % 25.53 % 25.40 % 25.00 % 25.30 % 13.08 % 12.05 % 86.39%
  QoQ % 20.21% 0.51% 1.60% -1.19% 93.43% 8.55% -
  Horiz. % 254.69% 211.87% 210.79% 207.47% 209.96% 108.55% 100.00%
Total Cost 94,620 96,367 92,526 107,074 112,540 98,840 97,169 -1.76%
  QoQ % -1.81% 4.15% -13.59% -4.86% 13.86% 1.72% -
  Horiz. % 97.38% 99.17% 95.22% 110.19% 115.82% 101.72% 100.00%
Net Worth 85,877 84,614 83,351 84,614 84,614 82,088 80,825 4.12%
  QoQ % 1.49% 1.52% -1.49% 0.00% 3.08% 1.56% -
  Horiz. % 106.25% 104.69% 103.13% 104.69% 104.69% 101.56% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 1,894 - - - 1,894 - -
  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% -
Div Payout % - % 36.51 % - % - % - % 28.81 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.73% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 85,877 84,614 83,351 84,614 84,614 82,088 80,825 4.12%
  QoQ % 1.49% 1.52% -1.49% 0.00% 3.08% 1.56% -
  Horiz. % 106.25% 104.69% 103.13% 104.69% 104.69% 101.56% 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.62 % 5.11 % 4.63 % 7.14 % 8.32 % 6.24 % 7.44 % -50.10%
  QoQ % -48.73% 10.37% -35.15% -14.18% 33.33% -16.13% -
  Horiz. % 35.22% 68.68% 62.23% 95.97% 111.83% 83.87% 100.00%
ROE 2.97 % 6.13 % 5.39 % 9.73 % 12.07 % 8.01 % 9.67 % -54.45%
  QoQ % -51.55% 13.73% -44.60% -19.39% 50.69% -17.17% -
  Horiz. % 30.71% 63.39% 55.74% 100.62% 124.82% 82.83% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 76.94 80.41 76.82 91.31 97.20 83.47 83.13 -5.02%
  QoQ % -4.32% 4.67% -15.87% -6.06% 16.45% 0.41% -
  Horiz. % 92.55% 96.73% 92.41% 109.84% 116.93% 100.41% 100.00%
EPS 2.00 4.11 3.56 6.52 8.08 5.64 6.89 -56.13%
  QoQ % -51.34% 15.45% -45.40% -19.31% 43.26% -18.14% -
  Horiz. % 29.03% 59.65% 51.67% 94.63% 117.27% 81.86% 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 0.6800 0.6700 0.6600 0.6700 0.6700 0.6500 0.6400 4.12%
  QoQ % 1.49% 1.52% -1.49% 0.00% 3.08% 1.56% -
  Horiz. % 106.25% 104.69% 103.13% 104.69% 104.69% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 76.94 80.41 76.82 91.31 97.20 83.47 83.13 -5.02%
  QoQ % -4.32% 4.67% -15.87% -6.06% 16.45% 0.41% -
  Horiz. % 92.55% 96.73% 92.41% 109.84% 116.93% 100.41% 100.00%
EPS 2.00 4.11 3.56 6.52 8.08 5.64 6.19 -52.88%
  QoQ % -51.34% 15.45% -45.40% -19.31% 43.26% -8.89% -
  Horiz. % 32.31% 66.40% 57.51% 105.33% 130.53% 91.11% 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 0.6800 0.6700 0.6600 0.6700 0.6700 0.6500 0.6400 4.12%
  QoQ % 1.49% 1.52% -1.49% 0.00% 3.08% 1.56% -
  Horiz. % 106.25% 104.69% 103.13% 104.69% 104.69% 101.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.4200 0.4050 0.4200 0.4800 0.4600 0.4800 0.4800 -
P/RPS 0.55 0.50 0.55 0.53 0.47 0.58 0.58 -3.48%
  QoQ % 10.00% -9.09% 3.77% 12.77% -18.97% 0.00% -
  Horiz. % 94.83% 86.21% 94.83% 91.38% 81.03% 100.00% 100.00%
P/EPS 20.82 9.86 11.81 7.36 5.69 9.22 7.76 92.97%
  QoQ % 111.16% -16.51% 60.46% 29.35% -38.29% 18.81% -
  Horiz. % 268.30% 127.06% 152.19% 94.85% 73.32% 118.81% 100.00%
EY 4.80 10.14 8.47 13.59 17.59 10.85 12.89 -48.21%
  QoQ % -52.66% 19.72% -37.67% -22.74% 62.12% -15.83% -
  Horiz. % 37.24% 78.67% 65.71% 105.43% 136.46% 84.17% 100.00%
DY 0.00 3.70 0.00 0.00 0.00 3.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.21% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.62 0.60 0.64 0.72 0.69 0.74 0.75 -11.91%
  QoQ % 3.33% -6.25% -11.11% 4.35% -6.76% -1.33% -
  Horiz. % 82.67% 80.00% 85.33% 96.00% 92.00% 98.67% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 29/05/19 26/02/19 04/12/18 28/08/18 - -
Price 0.4050 0.4200 0.4150 0.4500 0.4550 0.4700 0.5000 -
P/RPS 0.53 0.52 0.54 0.49 0.47 0.56 0.60 -7.93%
  QoQ % 1.92% -3.70% 10.20% 4.26% -16.07% -6.67% -
  Horiz. % 88.33% 86.67% 90.00% 81.67% 78.33% 93.33% 100.00%
P/EPS 20.07 10.22 11.67 6.90 5.62 9.03 8.08 83.31%
  QoQ % 96.38% -12.43% 69.13% 22.78% -37.76% 11.76% -
  Horiz. % 248.39% 126.49% 144.43% 85.40% 69.55% 111.76% 100.00%
EY 4.98 9.78 8.57 14.49 17.78 11.08 12.38 -45.48%
  QoQ % -49.08% 14.12% -40.86% -18.50% 60.47% -10.50% -
  Horiz. % 40.23% 79.00% 69.22% 117.04% 143.62% 89.50% 100.00%
DY 0.00 3.57 0.00 0.00 0.00 3.19 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.91% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.60 0.63 0.63 0.67 0.68 0.72 0.78 -16.03%
  QoQ % -4.76% 0.00% -5.97% -1.47% -5.56% -7.69% -
  Horiz. % 76.92% 80.77% 80.77% 85.90% 87.18% 92.31% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS