Highlights

[CWG] QoQ Annualized Quarter Result on 2019-12-31 [#2]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 26-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     65.86%    YoY -     -48.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 69,796 84,905 80,116 96,310 97,168 101,555 97,017 -19.66%
  QoQ % -17.80% 5.98% -16.81% -0.88% -4.32% 4.68% -
  Horiz. % 71.94% 87.52% 82.58% 99.27% 100.16% 104.68% 100.00%
PBT 756 3,378 1,229 5,754 3,676 6,967 6,020 -74.83%
  QoQ % -77.62% 174.78% -78.64% 56.53% -47.24% 15.73% -
  Horiz. % 12.56% 56.11% 20.42% 95.58% 61.06% 115.73% 100.00%
Tax -292 -801 -276 -1,528 -1,128 -1,779 -1,529 -66.74%
  QoQ % 63.55% -190.22% 81.94% -35.46% 36.59% -16.33% -
  Horiz. % 19.09% 52.38% 18.05% 99.91% 73.76% 116.33% 100.00%
NP 464 2,577 953 4,226 2,548 5,188 4,490 -77.89%
  QoQ % -81.99% 170.31% -77.44% 65.86% -50.89% 15.53% -
  Horiz. % 10.33% 57.39% 21.23% 94.11% 56.74% 115.53% 100.00%
NP to SH 464 2,577 953 4,226 2,548 5,188 4,490 -77.89%
  QoQ % -81.99% 170.31% -77.44% 65.86% -50.89% 15.53% -
  Horiz. % 10.33% 57.39% 21.23% 94.11% 56.74% 115.53% 100.00%
Tax Rate 38.62 % 23.71 % 22.45 % 26.56 % 30.69 % 25.53 % 25.40 % 32.13%
  QoQ % 62.88% 5.61% -15.47% -13.46% 20.21% 0.51% -
  Horiz. % 152.05% 93.35% 88.39% 104.57% 120.83% 100.51% 100.00%
Total Cost 69,332 82,328 79,162 92,084 94,620 96,367 92,526 -17.46%
  QoQ % -15.79% 4.00% -14.03% -2.68% -1.81% 4.15% -
  Horiz. % 74.93% 88.98% 85.56% 99.52% 102.26% 104.15% 100.00%
Net Worth 85,541 85,541 84,529 84,614 85,877 84,614 83,351 1.74%
  QoQ % 0.00% 1.20% -0.10% -1.47% 1.49% 1.52% -
  Horiz. % 102.63% 102.63% 101.41% 101.52% 103.03% 101.52% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 628 - - - 1,894 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 66.86% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 85,541 85,541 84,529 84,614 85,877 84,614 83,351 1.74%
  QoQ % 0.00% 1.20% -0.10% -1.47% 1.49% 1.52% -
  Horiz. % 102.63% 102.63% 101.41% 101.52% 103.03% 101.52% 100.00%
NOSH 125,796 125,796 126,164 126,290 126,290 126,290 126,290 -0.26%
  QoQ % 0.00% -0.29% -0.10% 0.00% 0.00% 0.00% -
  Horiz. % 99.61% 99.61% 99.90% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.66 % 3.04 % 1.19 % 4.39 % 2.62 % 5.11 % 4.63 % -72.61%
  QoQ % -78.29% 155.46% -72.89% 67.56% -48.73% 10.37% -
  Horiz. % 14.25% 65.66% 25.70% 94.82% 56.59% 110.37% 100.00%
ROE 0.54 % 3.01 % 1.13 % 4.99 % 2.97 % 6.13 % 5.39 % -78.34%
  QoQ % -82.06% 166.37% -77.35% 68.01% -51.55% 13.73% -
  Horiz. % 10.02% 55.84% 20.96% 92.58% 55.10% 113.73% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 55.48 67.49 63.50 76.26 76.94 80.41 76.82 -19.46%
  QoQ % -17.80% 6.28% -16.73% -0.88% -4.32% 4.67% -
  Horiz. % 72.22% 87.85% 82.66% 99.27% 100.16% 104.67% 100.00%
EPS 0.36 2.04 0.76 3.34 2.00 4.11 3.56 -78.20%
  QoQ % -82.35% 168.42% -77.25% 67.00% -51.34% 15.45% -
  Horiz. % 10.11% 57.30% 21.35% 93.82% 56.18% 115.45% 100.00%
DPS 0.00 0.50 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% 33.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6800 0.6800 0.6700 0.6700 0.6800 0.6700 0.6600 2.00%
  QoQ % 0.00% 1.49% 0.00% -1.47% 1.49% 1.52% -
  Horiz. % 103.03% 103.03% 101.52% 101.52% 103.03% 101.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 55.27 67.23 63.44 76.26 76.94 80.41 76.82 -19.66%
  QoQ % -17.79% 5.97% -16.81% -0.88% -4.32% 4.67% -
  Horiz. % 71.95% 87.52% 82.58% 99.27% 100.16% 104.67% 100.00%
EPS 0.37 2.04 0.75 3.34 2.00 4.11 3.56 -77.80%
  QoQ % -81.86% 172.00% -77.54% 67.00% -51.34% 15.45% -
  Horiz. % 10.39% 57.30% 21.07% 93.82% 56.18% 115.45% 100.00%
DPS 0.00 0.50 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% 33.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6773 0.6773 0.6693 0.6700 0.6800 0.6700 0.6600 1.74%
  QoQ % 0.00% 1.20% -0.10% -1.47% 1.49% 1.52% -
  Horiz. % 102.62% 102.62% 101.41% 101.52% 103.03% 101.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.2850 0.2950 0.2550 0.3850 0.4200 0.4050 0.4200 -
P/RPS 0.51 0.44 0.40 0.50 0.55 0.50 0.55 -4.90%
  QoQ % 15.91% 10.00% -20.00% -9.09% 10.00% -9.09% -
  Horiz. % 92.73% 80.00% 72.73% 90.91% 100.00% 90.91% 100.00%
P/EPS 77.27 14.40 33.75 11.51 20.82 9.86 11.81 248.62%
  QoQ % 436.60% -57.33% 193.22% -44.72% 111.16% -16.51% -
  Horiz. % 654.28% 121.93% 285.77% 97.46% 176.29% 83.49% 100.00%
EY 1.29 6.94 2.96 8.69 4.80 10.14 8.47 -71.38%
  QoQ % -81.41% 134.46% -65.94% 81.04% -52.66% 19.72% -
  Horiz. % 15.23% 81.94% 34.95% 102.60% 56.67% 119.72% 100.00%
DY 0.00 1.69 0.00 0.00 0.00 3.70 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 45.68% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.42 0.43 0.38 0.57 0.62 0.60 0.64 -24.42%
  QoQ % -2.33% 13.16% -33.33% -8.06% 3.33% -6.25% -
  Horiz. % 65.62% 67.19% 59.38% 89.06% 96.88% 93.75% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 28/05/20 26/02/20 27/11/19 28/08/19 29/05/19 -
Price 0.3700 0.3000 0.3000 0.3800 0.4050 0.4200 0.4150 -
P/RPS 0.67 0.44 0.47 0.50 0.53 0.52 0.54 15.42%
  QoQ % 52.27% -6.38% -6.00% -5.66% 1.92% -3.70% -
  Horiz. % 124.07% 81.48% 87.04% 92.59% 98.15% 96.30% 100.00%
P/EPS 100.31 14.64 39.70 11.36 20.07 10.22 11.67 317.97%
  QoQ % 585.18% -63.12% 249.47% -43.40% 96.38% -12.43% -
  Horiz. % 859.55% 125.45% 340.19% 97.34% 171.98% 87.57% 100.00%
EY 1.00 6.83 2.52 8.81 4.98 9.78 8.57 -76.03%
  QoQ % -85.36% 171.03% -71.40% 76.91% -49.08% 14.12% -
  Horiz. % 11.67% 79.70% 29.40% 102.80% 58.11% 114.12% 100.00%
DY 0.00 1.67 0.00 0.00 0.00 3.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 46.78% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.54 0.44 0.45 0.57 0.60 0.63 0.63 -9.74%
  QoQ % 22.73% -2.22% -21.05% -5.00% -4.76% 0.00% -
  Horiz. % 85.71% 69.84% 71.43% 90.48% 95.24% 100.00% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS