Highlights

[CWG] QoQ Quarter Result on 2016-09-30 [#1]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 23-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -0.92%    YoY -     -53.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 27,757 20,561 30,770 21,624 26,069 16,266 28,480 -1.70%
  QoQ % 35.00% -33.18% 42.30% -17.05% 60.27% -42.89% -
  Horiz. % 97.46% 72.19% 108.04% 75.93% 91.53% 57.11% 100.00%
PBT 510 985 5,418 1,612 1,723 -161 3,819 -73.91%
  QoQ % -48.22% -81.82% 236.10% -6.44% 1,170.19% -104.22% -
  Horiz. % 13.35% 25.79% 141.87% 42.21% 45.12% -4.22% 100.00%
Tax -370 -309 -1,077 -324 -423 88 -836 -41.95%
  QoQ % -19.74% 71.31% -232.41% 23.40% -580.68% 110.53% -
  Horiz. % 44.26% 36.96% 128.83% 38.76% 50.60% -10.53% 100.00%
NP 140 676 4,341 1,288 1,300 -73 2,983 -87.01%
  QoQ % -79.29% -84.43% 237.03% -0.92% 1,880.82% -102.45% -
  Horiz. % 4.69% 22.66% 145.52% 43.18% 43.58% -2.45% 100.00%
NP to SH 140 676 4,341 1,288 1,300 -73 2,983 -87.01%
  QoQ % -79.29% -84.43% 237.03% -0.92% 1,880.82% -102.45% -
  Horiz. % 4.69% 22.66% 145.52% 43.18% 43.58% -2.45% 100.00%
Tax Rate 72.55 % 31.37 % 19.88 % 20.10 % 24.55 % - % 21.89 % 122.46%
  QoQ % 131.27% 57.80% -1.09% -18.13% 0.00% 0.00% -
  Horiz. % 331.43% 143.31% 90.82% 91.82% 112.15% 0.00% 100.00%
Total Cost 27,617 19,885 26,429 20,336 24,769 16,339 25,497 5.47%
  QoQ % 38.88% -24.76% 29.96% -17.90% 51.59% -35.92% -
  Horiz. % 108.31% 77.99% 103.66% 79.76% 97.14% 64.08% 100.00%
Net Worth 56,409 55,989 56,841 52,193 50,906 50,670 50,067 8.28%
  QoQ % 0.75% -1.50% 8.91% 2.53% 0.46% 1.20% -
  Horiz. % 112.67% 111.83% 113.53% 104.25% 101.68% 101.20% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 1,262 - - - 1,472 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.77% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 902.07 % - % - % - % 113.27 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 796.39% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 56,409 55,989 56,841 52,193 50,906 50,670 50,067 8.28%
  QoQ % 0.75% -1.50% 8.91% 2.53% 0.46% 1.20% -
  Horiz. % 112.67% 111.83% 113.53% 104.25% 101.68% 101.20% 100.00%
NOSH 84,193 42,097 42,104 42,091 42,071 42,941 42,073 58.87%
  QoQ % 100.00% -0.02% 0.03% 0.05% -2.03% 2.06% -
  Horiz. % 200.11% 100.06% 100.07% 100.04% 99.99% 102.06% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.50 % 3.29 % 14.11 % 5.96 % 4.99 % -0.45 % 10.47 % -86.86%
  QoQ % -84.80% -76.68% 136.74% 19.44% 1,208.89% -104.30% -
  Horiz. % 4.78% 31.42% 134.77% 56.92% 47.66% -4.30% 100.00%
ROE 0.25 % 1.21 % 7.64 % 2.47 % 2.55 % -0.14 % 5.96 % -87.95%
  QoQ % -79.34% -84.16% 209.31% -3.14% 1,921.43% -102.35% -
  Horiz. % 4.19% 20.30% 128.19% 41.44% 42.79% -2.35% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 32.97 48.84 73.08 51.37 61.96 37.88 67.69 -38.12%
  QoQ % -32.49% -33.17% 42.26% -17.09% 63.57% -44.04% -
  Horiz. % 48.71% 72.15% 107.96% 75.89% 91.53% 55.96% 100.00%
EPS 0.17 1.61 10.31 3.06 3.09 -0.17 7.09 -91.70%
  QoQ % -89.44% -84.38% 236.93% -0.97% 1,917.65% -102.40% -
  Horiz. % 2.40% 22.71% 145.42% 43.16% 43.58% -2.40% 100.00%
DPS 1.50 0.00 0.00 0.00 3.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.86% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6700 1.3300 1.3500 1.2400 1.2100 1.1800 1.1900 -31.84%
  QoQ % -49.62% -1.48% 8.87% 2.48% 2.54% -0.84% -
  Horiz. % 56.30% 111.76% 113.45% 104.20% 101.68% 99.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 21.98 16.28 24.36 17.12 20.64 12.88 22.55 -1.69%
  QoQ % 35.01% -33.17% 42.29% -17.05% 60.25% -42.88% -
  Horiz. % 97.47% 72.20% 108.03% 75.92% 91.53% 57.12% 100.00%
EPS 0.11 0.54 3.44 1.02 1.03 -0.06 2.36 -87.07%
  QoQ % -79.63% -84.30% 237.25% -0.97% 1,816.67% -102.54% -
  Horiz. % 4.66% 22.88% 145.76% 43.22% 43.64% -2.54% 100.00%
DPS 1.00 0.00 0.00 0.00 1.17 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.47% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4467 0.4433 0.4501 0.4133 0.4031 0.4012 0.3964 8.30%
  QoQ % 0.77% -1.51% 8.90% 2.53% 0.47% 1.21% -
  Horiz. % 112.69% 111.83% 113.55% 104.26% 101.69% 101.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.4000 1.5600 1.1700 1.2200 1.2000 1.2300 1.5300 -
P/RPS 4.25 3.19 1.60 2.37 1.94 3.25 2.26 52.41%
  QoQ % 33.23% 99.38% -32.49% 22.16% -40.31% 43.81% -
  Horiz. % 188.05% 141.15% 70.80% 104.87% 85.84% 143.81% 100.00%
P/EPS 841.93 97.15 11.35 39.87 38.83 -723.53 21.58 1,052.89%
  QoQ % 766.63% 755.95% -71.53% 2.68% 105.37% -3,452.78% -
  Horiz. % 3,901.44% 450.19% 52.59% 184.75% 179.94% -3,352.78% 100.00%
EY 0.12 1.03 8.81 2.51 2.57 -0.14 4.63 -91.26%
  QoQ % -88.35% -88.31% 251.00% -2.33% 1,935.71% -103.02% -
  Horiz. % 2.59% 22.25% 190.28% 54.21% 55.51% -3.02% 100.00%
DY 1.07 0.00 0.00 0.00 2.92 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.64% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.09 1.17 0.87 0.98 0.99 1.04 1.29 37.99%
  QoQ % 78.63% 34.48% -11.22% -1.01% -4.81% -19.38% -
  Horiz. % 162.02% 90.70% 67.44% 75.97% 76.74% 80.62% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 24/05/17 22/02/17 23/11/16 24/08/16 25/05/16 24/02/16 -
Price 0.6350 1.5300 1.3900 1.2200 1.2200 1.2500 1.7000 -
P/RPS 1.93 3.13 1.90 2.37 1.97 3.30 2.51 -16.08%
  QoQ % -38.34% 64.74% -19.83% 20.30% -40.30% 31.47% -
  Horiz. % 76.89% 124.70% 75.70% 94.42% 78.49% 131.47% 100.00%
P/EPS 381.88 95.28 13.48 39.87 39.48 -735.29 23.98 534.04%
  QoQ % 300.80% 606.82% -66.19% 0.99% 105.37% -3,166.26% -
  Horiz. % 1,592.49% 397.33% 56.21% 166.26% 164.64% -3,066.26% 100.00%
EY 0.26 1.05 7.42 2.51 2.53 -0.14 4.17 -84.30%
  QoQ % -75.24% -85.85% 195.62% -0.79% 1,907.14% -103.36% -
  Horiz. % 6.24% 25.18% 177.94% 60.19% 60.67% -3.36% 100.00%
DY 2.36 0.00 0.00 0.00 2.87 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.23% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.95 1.15 1.03 0.98 1.01 1.06 1.43 -23.88%
  QoQ % -17.39% 11.65% 5.10% -2.97% -4.72% -25.87% -
  Horiz. % 66.43% 80.42% 72.03% 68.53% 70.63% 74.13% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS