Highlights

[CWG] QoQ Quarter Result on 2018-09-30 [#1]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 04-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     257.70%    YoY -     -10.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 26,966 30,689 26,677 16,681 31,853 30,204 27,757 -1.90%
  QoQ % -12.13% 15.04% 59.92% -47.63% 5.46% 8.82% -
  Horiz. % 97.15% 110.56% 96.11% 60.10% 114.76% 108.82% 100.00%
PBT 2,072 3,419 900 50 3,033 3,581 510 153.96%
  QoQ % -39.40% 279.89% 1,700.00% -98.35% -15.30% 602.16% -
  Horiz. % 406.27% 670.39% 176.47% 9.80% 594.71% 702.16% 100.00%
Tax -508 -865 -186 468 -529 -742 -370 23.46%
  QoQ % 41.27% -365.05% -139.74% 188.47% 28.71% -100.54% -
  Horiz. % 137.30% 233.78% 50.27% -126.49% 142.97% 200.54% 100.00%
NP 1,564 2,554 714 518 2,504 2,839 140 397.54%
  QoQ % -38.76% 257.70% 37.84% -79.31% -11.80% 1,927.86% -
  Horiz. % 1,117.14% 1,824.29% 510.00% 370.00% 1,788.57% 2,027.86% 100.00%
NP to SH 1,564 2,554 714 518 2,504 2,839 140 397.54%
  QoQ % -38.76% 257.70% 37.84% -79.31% -11.80% 1,927.86% -
  Horiz. % 1,117.14% 1,824.29% 510.00% 370.00% 1,788.57% 2,027.86% 100.00%
Tax Rate 24.52 % 25.30 % 20.67 % -936.00 % 17.44 % 20.72 % 72.55 % -51.38%
  QoQ % -3.08% 22.40% 102.21% -5,466.97% -15.83% -71.44% -
  Horiz. % 33.80% 34.87% 28.49% -1,290.14% 24.04% 28.56% 100.00%
Total Cost 25,402 28,135 25,963 16,163 29,349 27,365 27,617 -5.41%
  QoQ % -9.71% 8.37% 60.63% -44.93% 7.25% -0.91% -
  Horiz. % 91.98% 101.88% 94.01% 58.53% 106.27% 99.09% 100.00%
Net Worth 84,614 84,614 82,088 80,825 8,082,560 58,970 56,409 30.94%
  QoQ % 0.00% 3.08% 1.56% -99.00% 13,606.15% 4.54% -
  Horiz. % 150.00% 150.00% 145.52% 143.28% 14,328.42% 104.54% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 1,894 - - - 1,262 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 265.32 % - % - % - % 902.07 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 29.41% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 84,614 84,614 82,088 80,825 8,082,560 58,970 56,409 30.94%
  QoQ % 0.00% 3.08% 1.56% -99.00% 13,606.15% 4.54% -
  Horiz. % 150.00% 150.00% 145.52% 143.28% 14,328.42% 104.54% 100.00%
NOSH 126,290 126,290 126,290 126,290 126,290 84,243 84,193 30.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 49.91% 0.06% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 150.00% 100.06% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.80 % 8.32 % 2.68 % 3.11 % 7.86 % 9.40 % 0.50 % 410.15%
  QoQ % -30.29% 210.45% -13.83% -60.43% -16.38% 1,780.00% -
  Horiz. % 1,160.00% 1,664.00% 536.00% 622.00% 1,572.00% 1,880.00% 100.00%
ROE 1.85 % 3.02 % 0.87 % 0.64 % 0.03 % 4.81 % 0.25 % 278.36%
  QoQ % -38.74% 247.13% 35.94% 2,033.33% -99.38% 1,824.00% -
  Horiz. % 740.00% 1,208.00% 348.00% 256.00% 12.00% 1,924.00% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 21.35 24.30 21.12 13.21 25.22 35.85 32.97 -25.09%
  QoQ % -12.14% 15.06% 59.88% -47.62% -29.65% 8.74% -
  Horiz. % 64.76% 73.70% 64.06% 40.07% 76.49% 108.74% 100.00%
EPS 1.24 2.02 0.57 0.41 1.98 3.37 0.17 274.75%
  QoQ % -38.61% 254.39% 39.02% -79.29% -41.25% 1,882.35% -
  Horiz. % 729.41% 1,188.24% 335.29% 241.18% 1,164.71% 1,982.35% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6700 0.6700 0.6500 0.6400 64.0000 0.7000 0.6700 -
  QoQ % 0.00% 3.08% 1.56% -99.00% 9,042.86% 4.48% -
  Horiz. % 100.00% 100.00% 97.01% 95.52% 9,552.24% 104.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 21.35 24.30 21.12 13.21 25.22 23.92 21.98 -1.91%
  QoQ % -12.14% 15.06% 59.88% -47.62% 5.43% 8.83% -
  Horiz. % 97.13% 110.56% 96.09% 60.10% 114.74% 108.83% 100.00%
EPS 1.24 2.02 0.57 0.41 1.98 2.25 0.11 400.54%
  QoQ % -38.61% 254.39% 39.02% -79.29% -12.00% 1,945.45% -
  Horiz. % 1,127.27% 1,836.36% 518.18% 372.73% 1,800.00% 2,045.45% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6700 0.6700 0.6500 0.6400 63.9999 0.4669 0.4467 30.93%
  QoQ % 0.00% 3.08% 1.56% -99.00% 13,607.41% 4.52% -
  Horiz. % 149.99% 149.99% 145.51% 143.27% 14,327.27% 104.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.4800 0.4600 0.4800 0.4800 0.5350 0.5050 1.4000 -
P/RPS 2.25 1.89 2.27 3.63 2.12 1.41 4.25 -34.48%
  QoQ % 19.05% -16.74% -37.47% 71.23% 50.35% -66.82% -
  Horiz. % 52.94% 44.47% 53.41% 85.41% 49.88% 33.18% 100.00%
P/EPS 38.76 22.75 84.90 117.03 26.98 14.99 841.93 -87.08%
  QoQ % 70.37% -73.20% -27.45% 333.77% 79.99% -98.22% -
  Horiz. % 4.60% 2.70% 10.08% 13.90% 3.20% 1.78% 100.00%
EY 2.58 4.40 1.18 0.85 3.71 6.67 0.12 668.89%
  QoQ % -41.36% 272.88% 38.82% -77.09% -44.38% 5,458.33% -
  Horiz. % 2,150.00% 3,666.67% 983.33% 708.33% 3,091.67% 5,558.33% 100.00%
DY 0.00 0.00 3.13 0.00 0.00 0.00 1.07 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 292.52% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.69 0.74 0.75 0.01 0.72 2.09 -50.76%
  QoQ % 4.35% -6.76% -1.33% 7,400.00% -98.61% -65.55% -
  Horiz. % 34.45% 33.01% 35.41% 35.89% 0.48% 34.45% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 04/12/18 28/08/18 - 22/02/18 23/11/17 25/08/17 -
Price 0.4500 0.4550 0.4700 0.5000 0.5000 0.4950 0.6350 -
P/RPS 2.11 1.87 2.23 3.79 1.98 1.38 1.93 6.11%
  QoQ % 12.83% -16.14% -41.16% 91.41% 43.48% -28.50% -
  Horiz. % 109.33% 96.89% 115.54% 196.37% 102.59% 71.50% 100.00%
P/EPS 36.34 22.50 83.13 121.90 25.22 14.69 381.88 -79.07%
  QoQ % 61.51% -72.93% -31.80% 383.35% 71.68% -96.15% -
  Horiz. % 9.52% 5.89% 21.77% 31.92% 6.60% 3.85% 100.00%
EY 2.75 4.44 1.20 0.82 3.97 6.81 0.26 379.78%
  QoQ % -38.06% 270.00% 46.34% -79.35% -41.70% 2,519.23% -
  Horiz. % 1,057.69% 1,707.69% 461.54% 315.38% 1,526.92% 2,619.23% 100.00%
DY 0.00 0.00 3.19 0.00 0.00 0.00 2.36 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 135.17% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.68 0.72 0.78 0.01 0.71 0.95 -20.72%
  QoQ % -1.47% -5.56% -7.69% 7,700.00% -98.59% -25.26% -
  Horiz. % 70.53% 71.58% 75.79% 82.11% 1.05% 74.74% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers