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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 28,792 15,108 26,966 30,689 26,677 16,681 31,853 -6.53%
  QoQ % 90.57% -43.97% -12.13% 15.04% 59.92% -47.63% -
  Horiz. % 90.39% 47.43% 84.66% 96.35% 83.75% 52.37% 100.00%
PBT 2,452 -976 2,072 3,419 900 50 3,033 -13.25%
  QoQ % 351.23% -147.10% -39.40% 279.89% 1,700.00% -98.35% -
  Horiz. % 80.84% -32.18% 68.32% 112.73% 29.67% 1.65% 100.00%
Tax -632 226 -508 -865 -186 468 -529 12.63%
  QoQ % -379.65% 144.49% 41.27% -365.05% -139.74% 188.47% -
  Horiz. % 119.47% -42.72% 96.03% 163.52% 35.16% -88.47% 100.00%
NP 1,820 -750 1,564 2,554 714 518 2,504 -19.21%
  QoQ % 342.67% -147.95% -38.76% 257.70% 37.84% -79.31% -
  Horiz. % 72.68% -29.95% 62.46% 102.00% 28.51% 20.69% 100.00%
NP to SH 1,820 -750 1,564 2,554 714 518 2,504 -19.21%
  QoQ % 342.67% -147.95% -38.76% 257.70% 37.84% -79.31% -
  Horiz. % 72.68% -29.95% 62.46% 102.00% 28.51% 20.69% 100.00%
Tax Rate 25.77 % - % 24.52 % 25.30 % 20.67 % -936.00 % 17.44 % 29.82%
  QoQ % 0.00% 0.00% -3.08% 22.40% 102.21% -5,466.97% -
  Horiz. % 147.76% 0.00% 140.60% 145.07% 118.52% -5,366.97% 100.00%
Total Cost 26,972 15,858 25,402 28,135 25,963 16,163 29,349 -5.49%
  QoQ % 70.08% -37.57% -9.71% 8.37% 60.63% -44.93% -
  Horiz. % 91.90% 54.03% 86.55% 95.86% 88.46% 55.07% 100.00%
Net Worth 84,614 83,351 84,614 84,614 82,088 80,825 8,082,560 -95.25%
  QoQ % 1.52% -1.49% 0.00% 3.08% 1.56% -99.00% -
  Horiz. % 1.05% 1.03% 1.05% 1.05% 1.02% 1.00% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,894 - - - 1,894 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 104.09 % - % - % - % 265.32 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.23% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 84,614 83,351 84,614 84,614 82,088 80,825 8,082,560 -95.25%
  QoQ % 1.52% -1.49% 0.00% 3.08% 1.56% -99.00% -
  Horiz. % 1.05% 1.03% 1.05% 1.05% 1.02% 1.00% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.32 % -4.96 % 5.80 % 8.32 % 2.68 % 3.11 % 7.86 % -13.57%
  QoQ % 227.42% -185.52% -30.29% 210.45% -13.83% -60.43% -
  Horiz. % 80.41% -63.10% 73.79% 105.85% 34.10% 39.57% 100.00%
ROE 2.15 % -0.90 % 1.85 % 3.02 % 0.87 % 0.64 % 0.03 % 1,638.91%
  QoQ % 338.89% -148.65% -38.74% 247.13% 35.94% 2,033.33% -
  Horiz. % 7,166.67% -3,000.00% 6,166.67% 10,066.67% 2,900.00% 2,133.33% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 22.80 11.96 21.35 24.30 21.12 13.21 25.22 -6.52%
  QoQ % 90.64% -43.98% -12.14% 15.06% 59.88% -47.62% -
  Horiz. % 90.40% 47.42% 84.66% 96.35% 83.74% 52.38% 100.00%
EPS 1.44 -0.59 1.24 2.02 0.57 0.41 1.98 -19.18%
  QoQ % 344.07% -147.58% -38.61% 254.39% 39.02% -79.29% -
  Horiz. % 72.73% -29.80% 62.63% 102.02% 28.79% 20.71% 100.00%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6700 0.6600 0.6700 0.6700 0.6500 0.6400 64.0000 -95.25%
  QoQ % 1.52% -1.49% 0.00% 3.08% 1.56% -99.00% -
  Horiz. % 1.05% 1.03% 1.05% 1.05% 1.02% 1.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 22.80 11.96 21.35 24.30 21.12 13.21 25.22 -6.52%
  QoQ % 90.64% -43.98% -12.14% 15.06% 59.88% -47.62% -
  Horiz. % 90.40% 47.42% 84.66% 96.35% 83.74% 52.38% 100.00%
EPS 1.44 -0.59 1.24 2.02 0.57 0.41 1.98 -19.18%
  QoQ % 344.07% -147.58% -38.61% 254.39% 39.02% -79.29% -
  Horiz. % 72.73% -29.80% 62.63% 102.02% 28.79% 20.71% 100.00%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6700 0.6600 0.6700 0.6700 0.6500 0.6400 63.9999 -95.25%
  QoQ % 1.52% -1.49% 0.00% 3.08% 1.56% -99.00% -
  Horiz. % 1.05% 1.03% 1.05% 1.05% 1.02% 1.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.4050 0.4200 0.4800 0.4600 0.4800 0.4800 0.5350 -
P/RPS 1.78 3.51 2.25 1.89 2.27 3.63 2.12 -11.03%
  QoQ % -49.29% 56.00% 19.05% -16.74% -37.47% 71.23% -
  Horiz. % 83.96% 165.57% 106.13% 89.15% 107.08% 171.23% 100.00%
P/EPS 28.10 -70.72 38.76 22.75 84.90 117.03 26.98 2.76%
  QoQ % 139.73% -282.46% 70.37% -73.20% -27.45% 333.77% -
  Horiz. % 104.15% -262.12% 143.66% 84.32% 314.68% 433.77% 100.00%
EY 3.56 -1.41 2.58 4.40 1.18 0.85 3.71 -2.72%
  QoQ % 352.48% -154.65% -41.36% 272.88% 38.82% -77.09% -
  Horiz. % 95.96% -38.01% 69.54% 118.60% 31.81% 22.91% 100.00%
DY 3.70 0.00 0.00 0.00 3.13 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.21% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.60 0.64 0.72 0.69 0.74 0.75 0.01 1,444.15%
  QoQ % -6.25% -11.11% 4.35% -6.76% -1.33% 7,400.00% -
  Horiz. % 6,000.00% 6,400.00% 7,200.00% 6,900.00% 7,400.00% 7,500.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 26/02/19 04/12/18 28/08/18 - 22/02/18 -
Price 0.4200 0.4150 0.4500 0.4550 0.4700 0.5000 0.5000 -
P/RPS 1.84 3.47 2.11 1.87 2.23 3.79 1.98 -4.78%
  QoQ % -46.97% 64.45% 12.83% -16.14% -41.16% 91.41% -
  Horiz. % 92.93% 175.25% 106.57% 94.44% 112.63% 191.41% 100.00%
P/EPS 29.14 -69.88 36.34 22.50 83.13 121.90 25.22 10.14%
  QoQ % 141.70% -292.30% 61.51% -72.93% -31.80% 383.35% -
  Horiz. % 115.54% -277.08% 144.09% 89.21% 329.62% 483.35% 100.00%
EY 3.43 -1.43 2.75 4.44 1.20 0.82 3.97 -9.31%
  QoQ % 339.86% -152.00% -38.06% 270.00% 46.34% -79.35% -
  Horiz. % 86.40% -36.02% 69.27% 111.84% 30.23% 20.65% 100.00%
DY 3.57 0.00 0.00 0.00 3.19 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.91% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.63 0.63 0.67 0.68 0.72 0.78 0.01 1,495.35%
  QoQ % 0.00% -5.97% -1.47% -5.56% -7.69% 7,700.00% -
  Horiz. % 6,300.00% 6,300.00% 6,700.00% 6,800.00% 7,200.00% 7,800.00% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers