Highlights

[CWG] QoQ Cumulative 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 -     61.24%    YoY -     -22.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 24,292 101,555 72,763 57,655 30,689 105,415 78,738 -54.31%
  QoQ % -76.08% 39.57% 26.20% 87.87% -70.89% 33.88% -
  Horiz. % 30.85% 128.98% 92.41% 73.22% 38.98% 133.88% 100.00%
PBT 919 6,967 4,515 5,491 3,419 7,564 6,664 -73.28%
  QoQ % -86.81% 54.31% -17.77% 60.60% -54.80% 13.51% -
  Horiz. % 13.79% 104.55% 67.75% 82.40% 51.31% 113.51% 100.00%
Tax -282 -1,779 -1,147 -1,373 -865 -989 -803 -50.19%
  QoQ % 84.15% -55.10% 16.46% -58.73% 12.54% -23.16% -
  Horiz. % 35.12% 221.54% 142.84% 170.98% 107.72% 123.16% 100.00%
NP 637 5,188 3,368 4,118 2,554 6,575 5,861 -77.19%
  QoQ % -87.72% 54.04% -18.21% 61.24% -61.16% 12.18% -
  Horiz. % 10.87% 88.52% 57.46% 70.26% 43.58% 112.18% 100.00%
NP to SH 637 5,188 3,368 4,118 2,554 6,575 5,861 -77.19%
  QoQ % -87.72% 54.04% -18.21% 61.24% -61.16% 12.18% -
  Horiz. % 10.87% 88.52% 57.46% 70.26% 43.58% 112.18% 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 23,655 96,367 69,395 53,537 28,135 98,840 72,877 -52.74%
  QoQ % -75.45% 38.87% 29.62% 90.29% -71.53% 35.63% -
  Horiz. % 32.46% 132.23% 95.22% 73.46% 38.61% 135.63% 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 0.74 % 6.13 % 4.04 % 4.87 % 3.02 % 8.01 % 7.25 % -78.13%
  QoQ % -87.93% 51.73% -17.04% 61.26% -62.30% 10.48% -
  Horiz. % 10.21% 84.55% 55.72% 67.17% 41.66% 110.48% 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 19.24 80.41 57.62 45.65 24.30 83.47 62.35 -54.30%
  QoQ % -76.07% 39.55% 26.22% 87.86% -70.89% 33.87% -
  Horiz. % 30.86% 128.97% 92.41% 73.22% 38.97% 133.87% 100.00%
EPS 0.50 4.11 2.67 3.26 2.02 5.64 5.17 -78.90%
  QoQ % -87.83% 53.93% -18.10% 61.39% -64.18% 9.09% -
  Horiz. % 9.67% 79.50% 51.64% 63.06% 39.07% 109.09% 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 19.24 80.41 57.62 45.65 24.30 83.47 62.35 -54.30%
  QoQ % -76.07% 39.55% 26.22% 87.86% -70.89% 33.87% -
  Horiz. % 30.86% 128.97% 92.41% 73.22% 38.97% 133.87% 100.00%
EPS 0.50 4.11 2.67 3.26 2.02 5.64 4.64 -77.32%
  QoQ % -87.83% 53.93% -18.10% 61.39% -64.18% 21.55% -
  Horiz. % 10.78% 88.58% 57.54% 70.26% 43.53% 121.55% 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 2.18 0.50 0.73 1.05 1.89 0.58 0.77 100.00%
  QoQ % 336.00% -31.51% -30.48% -44.44% 225.86% -24.68% -
  Horiz. % 283.12% 64.94% 94.81% 136.36% 245.45% 75.32% 100.00%
P/EPS 83.27 9.86 15.75 14.72 22.75 9.22 10.34 301.26%
  QoQ % 744.52% -37.40% 7.00% -35.30% 146.75% -10.83% -
  Horiz. % 805.32% 95.36% 152.32% 142.36% 220.02% 89.17% 100.00%
EY 1.20 10.14 6.35 6.79 4.40 10.85 9.67 -75.09%
  QoQ % -88.17% 59.69% -6.48% 54.32% -59.45% 12.20% -
  Horiz. % 12.41% 104.86% 65.67% 70.22% 45.50% 112.20% 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 2.11 0.52 0.72 0.99 1.87 0.56 0.80 90.78%
  QoQ % 305.77% -27.78% -27.27% -47.06% 233.93% -30.00% -
  Horiz. % 263.75% 65.00% 90.00% 123.75% 233.75% 70.00% 100.00%
P/EPS 80.29 10.22 15.56 13.80 22.50 9.03 10.77 281.15%
  QoQ % 685.62% -34.32% 12.75% -38.67% 149.17% -16.16% -
  Horiz. % 745.50% 94.89% 144.48% 128.13% 208.91% 83.84% 100.00%
EY 1.25 9.78 6.43 7.25 4.44 11.08 9.28 -73.69%
  QoQ % -87.22% 52.10% -11.31% 63.29% -59.93% 19.40% -
  Horiz. % 13.47% 105.39% 69.29% 78.12% 47.84% 119.40% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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