Highlights

[CWG] QoQ Quarter Result on 2019-09-30 [#1]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 27-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     -65.00%    YoY -     -75.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 24,818 11,932 23,863 24,292 28,792 15,108 26,966 -5.39%
  QoQ % 108.00% -50.00% -1.77% -15.63% 90.57% -43.97% -
  Horiz. % 92.03% 44.25% 88.49% 90.08% 106.77% 56.03% 100.00%
PBT 2,456 -1,955 1,958 919 2,452 -976 2,072 12.01%
  QoQ % 225.63% -199.85% 113.06% -62.52% 351.23% -147.10% -
  Horiz. % 118.53% -94.35% 94.50% 44.35% 118.34% -47.10% 100.00%
Tax -594 557 -482 -282 -632 226 -508 11.00%
  QoQ % -206.64% 215.56% -70.92% 55.38% -379.65% 144.49% -
  Horiz. % 116.93% -109.65% 94.88% 55.51% 124.41% -44.49% 100.00%
NP 1,862 -1,398 1,476 637 1,820 -750 1,564 12.34%
  QoQ % 233.19% -194.72% 131.71% -65.00% 342.67% -147.95% -
  Horiz. % 119.05% -89.39% 94.37% 40.73% 116.37% -47.95% 100.00%
NP to SH 1,862 -1,398 1,476 637 1,820 -750 1,564 12.34%
  QoQ % 233.19% -194.72% 131.71% -65.00% 342.67% -147.95% -
  Horiz. % 119.05% -89.39% 94.37% 40.73% 116.37% -47.95% 100.00%
Tax Rate 24.19 % - % 24.62 % 30.69 % 25.77 % - % 24.52 % -0.90%
  QoQ % 0.00% 0.00% -19.78% 19.09% 0.00% 0.00% -
  Horiz. % 98.65% 0.00% 100.41% 125.16% 105.10% 0.00% 100.00%
Total Cost 22,956 13,330 22,387 23,655 26,972 15,858 25,402 -6.53%
  QoQ % 72.21% -40.46% -5.36% -12.30% 70.08% -37.57% -
  Horiz. % 90.37% 52.48% 88.13% 93.12% 106.18% 62.43% 100.00%
Net Worth 85,541 84,529 84,614 85,877 84,614 83,351 84,614 0.73%
  QoQ % 1.20% -0.10% -1.47% 1.49% 1.52% -1.49% -
  Horiz. % 101.10% 99.90% 100.00% 101.49% 100.00% 98.51% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 628 - - - 1,894 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.20% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 33.78 % - % - % - % 104.09 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.45% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 85,541 84,529 84,614 85,877 84,614 83,351 84,614 0.73%
  QoQ % 1.20% -0.10% -1.47% 1.49% 1.52% -1.49% -
  Horiz. % 101.10% 99.90% 100.00% 101.49% 100.00% 98.51% 100.00%
NOSH 125,796 126,164 126,290 126,290 126,290 126,290 126,290 -0.26%
  QoQ % -0.29% -0.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.61% 99.90% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.50 % -11.72 % 6.19 % 2.62 % 6.32 % -4.96 % 5.80 % 18.71%
  QoQ % 163.99% -289.34% 136.26% -58.54% 227.42% -185.52% -
  Horiz. % 129.31% -202.07% 106.72% 45.17% 108.97% -85.52% 100.00%
ROE 2.18 % -1.65 % 1.74 % 0.74 % 2.15 % -0.90 % 1.85 % 11.57%
  QoQ % 232.12% -194.83% 135.14% -65.58% 338.89% -148.65% -
  Horiz. % 117.84% -89.19% 94.05% 40.00% 116.22% -48.65% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.73 9.46 18.90 19.24 22.80 11.96 21.35 -5.13%
  QoQ % 108.56% -49.95% -1.77% -15.61% 90.64% -43.98% -
  Horiz. % 92.41% 44.31% 88.52% 90.12% 106.79% 56.02% 100.00%
EPS 1.48 -1.11 1.17 0.50 1.44 -0.59 1.24 12.53%
  QoQ % 233.33% -194.87% 134.00% -65.28% 344.07% -147.58% -
  Horiz. % 119.35% -89.52% 94.35% 40.32% 116.13% -47.58% 100.00%
DPS 0.50 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. % 33.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6800 0.6700 0.6700 0.6800 0.6700 0.6600 0.6700 0.99%
  QoQ % 1.49% 0.00% -1.47% 1.49% 1.52% -1.49% -
  Horiz. % 101.49% 100.00% 100.00% 101.49% 100.00% 98.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.65 9.45 18.90 19.24 22.80 11.96 21.35 -5.39%
  QoQ % 107.94% -50.00% -1.77% -15.61% 90.64% -43.98% -
  Horiz. % 92.04% 44.26% 88.52% 90.12% 106.79% 56.02% 100.00%
EPS 1.47 -1.11 1.17 0.50 1.44 -0.59 1.24 12.02%
  QoQ % 232.43% -194.87% 134.00% -65.28% 344.07% -147.58% -
  Horiz. % 118.55% -89.52% 94.35% 40.32% 116.13% -47.58% 100.00%
DPS 0.50 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. % 33.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6773 0.6693 0.6700 0.6800 0.6700 0.6600 0.6700 0.73%
  QoQ % 1.20% -0.10% -1.47% 1.49% 1.52% -1.49% -
  Horiz. % 101.09% 99.90% 100.00% 101.49% 100.00% 98.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.2950 0.2550 0.3850 0.4200 0.4050 0.4200 0.4800 -
P/RPS 1.50 2.70 2.04 2.18 1.78 3.51 2.25 -23.70%
  QoQ % -44.44% 32.35% -6.42% 22.47% -49.29% 56.00% -
  Horiz. % 66.67% 120.00% 90.67% 96.89% 79.11% 156.00% 100.00%
P/EPS 19.93 -23.01 32.94 83.27 28.10 -70.72 38.76 -35.84%
  QoQ % 186.61% -169.85% -60.44% 196.33% 139.73% -282.46% -
  Horiz. % 51.42% -59.37% 84.98% 214.83% 72.50% -182.46% 100.00%
EY 5.02 -4.35 3.04 1.20 3.56 -1.41 2.58 55.92%
  QoQ % 215.40% -243.09% 153.33% -66.29% 352.48% -154.65% -
  Horiz. % 194.57% -168.60% 117.83% 46.51% 137.98% -54.65% 100.00%
DY 1.69 0.00 0.00 0.00 3.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.68% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.38 0.57 0.62 0.60 0.64 0.72 -29.10%
  QoQ % 13.16% -33.33% -8.06% 3.33% -6.25% -11.11% -
  Horiz. % 59.72% 52.78% 79.17% 86.11% 83.33% 88.89% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 28/05/20 26/02/20 27/11/19 28/08/19 29/05/19 26/02/19 -
Price 0.3000 0.3000 0.3800 0.4050 0.4200 0.4150 0.4500 -
P/RPS 1.52 3.17 2.01 2.11 1.84 3.47 2.11 -19.66%
  QoQ % -52.05% 57.71% -4.74% 14.67% -46.97% 64.45% -
  Horiz. % 72.04% 150.24% 95.26% 100.00% 87.20% 164.45% 100.00%
P/EPS 20.27 -27.07 32.51 80.29 29.14 -69.88 36.34 -32.26%
  QoQ % 174.88% -183.27% -59.51% 175.53% 141.70% -292.30% -
  Horiz. % 55.78% -74.49% 89.46% 220.94% 80.19% -192.29% 100.00%
EY 4.93 -3.69 3.08 1.25 3.43 -1.43 2.75 47.63%
  QoQ % 233.60% -219.81% 146.40% -63.56% 339.86% -152.00% -
  Horiz. % 179.27% -134.18% 112.00% 45.45% 124.73% -52.00% 100.00%
DY 1.67 0.00 0.00 0.00 3.57 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.78% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.44 0.45 0.57 0.60 0.63 0.63 0.67 -24.47%
  QoQ % -2.22% -21.05% -5.00% -4.76% 0.00% -5.97% -
  Horiz. % 65.67% 67.16% 85.07% 89.55% 94.03% 94.03% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

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