Highlights

[CWG] QoQ TTM 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 -     -21.09%    YoY -     -8.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 100,712 99,024 94,729 92,439 92,352 97,451 98,109 1.76%
  QoQ % 1.70% 4.53% 2.48% 0.09% -5.23% -0.67% -
  Horiz. % 102.65% 100.93% 96.55% 94.22% 94.13% 99.33% 100.00%
PBT 8,525 9,738 8,592 6,993 8,888 9,966 9,792 -8.83%
  QoQ % -12.46% 13.34% 22.87% -21.32% -10.82% 1.78% -
  Horiz. % 87.06% 99.45% 87.75% 71.42% 90.77% 101.78% 100.00%
Tax -2,080 -2,133 -1,736 -1,495 -1,921 -2,103 -2,167 -2.70%
  QoQ % 2.48% -22.87% -16.12% 22.18% 8.65% 2.95% -
  Horiz. % 95.99% 98.43% 80.11% 68.99% 88.65% 97.05% 100.00%
NP 6,445 7,605 6,856 5,498 6,967 7,863 7,625 -10.61%
  QoQ % -15.25% 10.92% 24.70% -21.09% -11.40% 3.12% -
  Horiz. % 84.52% 99.74% 89.91% 72.10% 91.37% 103.12% 100.00%
NP to SH 6,445 7,605 6,856 5,498 6,967 7,863 7,625 -10.61%
  QoQ % -15.25% 10.92% 24.70% -21.09% -11.40% 3.12% -
  Horiz. % 84.52% 99.74% 89.91% 72.10% 91.37% 103.12% 100.00%
Tax Rate 24.40 % 21.90 % 20.20 % 21.38 % 21.61 % 21.10 % 22.13 % 6.73%
  QoQ % 11.42% 8.42% -5.52% -1.06% 2.42% -4.65% -
  Horiz. % 110.26% 98.96% 91.28% 96.61% 97.65% 95.35% 100.00%
Total Cost 94,267 91,419 87,873 86,941 85,385 89,588 90,484 2.77%
  QoQ % 3.12% 4.04% 1.07% 1.82% -4.69% -0.99% -
  Horiz. % 104.18% 101.03% 97.11% 96.08% 94.36% 99.01% 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 1,472 1,472 1,472 0 0 -
  QoQ % -14.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.77% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % 19.59 % 19.36 % 21.48 % 26.78 % 21.14 % - % - % -
  QoQ % 1.19% -9.87% -19.79% 26.68% 0.00% 0.00% -
  Horiz. % 92.67% 91.58% 101.61% 126.68% 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 6.40 % 7.68 % 7.24 % 5.95 % 7.54 % 8.07 % 7.77 % -12.14%
  QoQ % -16.67% 6.08% 21.68% -21.09% -6.57% 3.86% -
  Horiz. % 82.37% 98.84% 93.18% 76.58% 97.04% 103.86% 100.00%
ROE 11.43 % 13.58 % 12.06 % 10.53 % 13.69 % 15.52 % 15.23 % -17.43%
  QoQ % -15.83% 12.60% 14.53% -23.08% -11.79% 1.90% -
  Horiz. % 75.05% 89.17% 79.19% 69.14% 89.89% 101.90% 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 119.62 235.23 224.98 219.61 219.51 226.94 233.19 -35.95%
  QoQ % -49.15% 4.56% 2.45% 0.05% -3.27% -2.68% -
  Horiz. % 51.30% 100.87% 96.48% 94.18% 94.13% 97.32% 100.00%
EPS 7.66 18.07 16.28 13.06 16.56 18.31 18.12 -43.70%
  QoQ % -57.61% 11.00% 24.66% -21.14% -9.56% 1.05% -
  Horiz. % 42.27% 99.72% 89.85% 72.08% 91.39% 101.05% 100.00%
DPS 1.50 3.50 3.50 3.50 3.50 0.00 0.00 -
  QoQ % -57.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.86% 100.00% 100.00% 100.00% 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 79.75 78.41 75.01 73.20 73.13 77.16 77.69 1.76%
  QoQ % 1.71% 4.53% 2.47% 0.10% -5.22% -0.68% -
  Horiz. % 102.65% 100.93% 96.55% 94.22% 94.13% 99.32% 100.00%
EPS 5.10 6.02 5.43 4.35 5.52 6.23 6.04 -10.67%
  QoQ % -15.28% 10.87% 24.83% -21.20% -11.40% 3.15% -
  Horiz. % 84.44% 99.67% 89.90% 72.02% 91.39% 103.15% 100.00%
DPS 1.00 1.17 1.17 1.17 1.17 0.00 0.00 -
  QoQ % -14.53% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.47% 100.00% 100.00% 100.00% 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 1.17 0.66 0.52 0.56 0.55 0.54 0.66 46.53%
  QoQ % 77.27% 26.92% -7.14% 1.82% 1.85% -18.18% -
  Horiz. % 177.27% 100.00% 78.79% 84.85% 83.33% 81.82% 100.00%
P/EPS 18.29 8.64 7.19 9.34 7.25 6.72 8.44 67.54%
  QoQ % 111.69% 20.17% -23.02% 28.83% 7.89% -20.38% -
  Horiz. % 216.71% 102.37% 85.19% 110.66% 85.90% 79.62% 100.00%
EY 5.47 11.58 13.92 10.71 13.80 14.89 11.85 -40.30%
  QoQ % -52.76% -16.81% 29.97% -22.39% -7.32% 25.65% -
  Horiz. % 46.16% 97.72% 117.47% 90.38% 116.46% 125.65% 100.00%
DY 1.07 2.24 2.99 2.87 2.92 0.00 0.00 -
  QoQ % -52.23% -25.08% 4.18% -1.71% 0.00% 0.00% -
  Horiz. % 36.64% 76.71% 102.40% 98.29% 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 0.53 0.65 0.62 0.56 0.56 0.55 0.73 -19.24%
  QoQ % -18.46% 4.84% 10.71% 0.00% 1.82% -24.66% -
  Horiz. % 72.60% 89.04% 84.93% 76.71% 76.71% 75.34% 100.00%
P/EPS 8.30 8.47 8.54 9.34 7.37 6.83 9.38 -7.84%
  QoQ % -2.01% -0.82% -8.57% 26.73% 7.91% -27.19% -
  Horiz. % 88.49% 90.30% 91.04% 99.57% 78.57% 72.81% 100.00%
EY 12.06 11.81 11.71 10.71 13.57 14.65 10.66 8.58%
  QoQ % 2.12% 0.85% 9.34% -21.08% -7.37% 37.43% -
  Horiz. % 113.13% 110.79% 109.85% 100.47% 127.30% 137.43% 100.00%
DY 2.36 2.29 2.52 2.87 2.87 0.00 0.00 -
  QoQ % 3.06% -9.13% -12.20% 0.00% 0.00% 0.00% -
  Horiz. % 82.23% 79.79% 87.80% 100.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

266  262  594  1118 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.26+0.045 
 DNEX-WD 0.04+0.02 
 DGB 0.045-0.005 
 PDZ 0.175-0.015 
 VSOLAR 0.06-0.01 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 TAWIN 0.150.00 
 HUBLINE 0.08+0.005 
 FINTEC 0.095-0.005 

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