Highlights

[CWG] QoQ TTM 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 -     -4.33%    YoY -     -21.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 101,555 99,440 101,013 105,900 105,415 106,495 110,375 -5.42%
  QoQ % 2.13% -1.56% -4.61% 0.46% -1.01% -3.52% -
  Horiz. % 92.01% 90.09% 91.52% 95.95% 95.51% 96.48% 100.00%
PBT 6,967 5,415 6,441 7,402 7,564 7,174 8,109 -9.65%
  QoQ % 28.66% -15.93% -12.98% -2.14% 5.44% -11.53% -
  Horiz. % 85.92% 66.78% 79.43% 91.28% 93.28% 88.47% 100.00%
Tax -1,779 -1,333 -1,091 -1,112 -989 -1,173 -1,950 -5.95%
  QoQ % -33.46% -22.18% 1.89% -12.44% 15.69% 39.85% -
  Horiz. % 91.23% 68.36% 55.95% 57.03% 50.72% 60.15% 100.00%
NP 5,188 4,082 5,350 6,290 6,575 6,001 6,159 -10.84%
  QoQ % 27.09% -23.70% -14.94% -4.33% 9.57% -2.57% -
  Horiz. % 84.23% 66.28% 86.86% 102.13% 106.75% 97.43% 100.00%
NP to SH 5,188 4,082 5,350 6,290 6,575 6,001 6,159 -10.84%
  QoQ % 27.09% -23.70% -14.94% -4.33% 9.57% -2.57% -
  Horiz. % 84.23% 66.28% 86.86% 102.13% 106.75% 97.43% 100.00%
Tax Rate 25.53 % 24.62 % 16.94 % 15.02 % 13.08 % 16.35 % 24.05 % 4.07%
  QoQ % 3.70% 45.34% 12.78% 14.83% -20.00% -32.02% -
  Horiz. % 106.15% 102.37% 70.44% 62.45% 54.39% 67.98% 100.00%
Total Cost 96,367 95,358 95,663 99,610 98,840 100,494 104,216 -5.10%
  QoQ % 1.06% -0.32% -3.96% 0.78% -1.65% -3.57% -
  Horiz. % 92.47% 91.50% 91.79% 95.58% 94.84% 96.43% 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 1,894 1,894 1,894 1,262 1,262 31.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 150.00% 100.00% 100.00%
Div Payout % 36.51 % 46.41 % 35.41 % 30.12 % 28.81 % 21.04 % 20.50 % 47.08%
  QoQ % -21.33% 31.06% 17.56% 4.55% 36.93% 2.63% -
  Horiz. % 178.10% 226.39% 172.73% 146.93% 140.54% 102.63% 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 5.11 % 4.10 % 5.30 % 5.94 % 6.24 % 5.64 % 5.58 % -5.71%
  QoQ % 24.63% -22.64% -10.77% -4.81% 10.64% 1.08% -
  Horiz. % 91.58% 73.48% 94.98% 106.45% 111.83% 101.08% 100.00%
ROE 6.13 % 4.90 % 6.32 % 7.43 % 8.01 % 7.42 % 0.08 % 1,718.44%
  QoQ % 25.10% -22.47% -14.94% -7.24% 7.95% 9,175.00% -
  Horiz. % 7,662.50% 6,125.00% 7,900.00% 9,287.50% 10,012.50% 9,275.00% 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 80.41 78.74 79.98 83.85 83.47 84.33 87.40 -5.42%
  QoQ % 2.12% -1.55% -4.62% 0.46% -1.02% -3.51% -
  Horiz. % 92.00% 90.09% 91.51% 95.94% 95.50% 96.49% 100.00%
EPS 4.11 3.23 4.24 4.98 5.21 4.75 4.88 -10.85%
  QoQ % 27.24% -23.82% -14.86% -4.41% 9.68% -2.66% -
  Horiz. % 84.22% 66.19% 86.89% 102.05% 106.76% 97.34% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.00 1.00 31.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 150.00% 100.00% 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 80.41 78.74 79.98 83.85 83.47 84.33 87.40 -5.42%
  QoQ % 2.12% -1.55% -4.62% 0.46% -1.02% -3.51% -
  Horiz. % 92.00% 90.09% 91.51% 95.94% 95.50% 96.49% 100.00%
EPS 4.11 3.23 4.24 4.98 5.21 4.75 4.88 -10.85%
  QoQ % 27.24% -23.82% -14.86% -4.41% 9.68% -2.66% -
  Horiz. % 84.22% 66.19% 86.89% 102.05% 106.76% 97.34% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.00 1.00 31.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 150.00% 100.00% 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 0.50 0.53 0.60 0.55 0.58 0.57 0.61 -12.45%
  QoQ % -5.66% -11.67% 9.09% -5.17% 1.75% -6.56% -
  Horiz. % 81.97% 86.89% 98.36% 90.16% 95.08% 93.44% 100.00%
P/EPS 9.86 12.99 11.33 9.24 9.22 10.10 10.97 -6.88%
  QoQ % -24.10% 14.65% 22.62% 0.22% -8.71% -7.93% -
  Horiz. % 89.88% 118.41% 103.28% 84.23% 84.05% 92.07% 100.00%
EY 10.14 7.70 8.83 10.83 10.85 9.90 9.12 7.34%
  QoQ % 31.69% -12.80% -18.47% -0.18% 9.60% 8.55% -
  Horiz. % 111.18% 84.43% 96.82% 118.75% 118.97% 108.55% 100.00%
DY 3.70 3.57 3.13 3.26 3.12 2.08 1.87 57.80%
  QoQ % 3.64% 14.06% -3.99% 4.49% 50.00% 11.23% -
  Horiz. % 197.86% 190.91% 167.38% 174.33% 166.84% 111.23% 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 23/05/18 22/02/18 -
Price 0.4200 0.4150 0.4500 0.4550 0.4700 0.5000 0.5000 -
P/RPS 0.52 0.53 0.56 0.54 0.56 0.59 0.57 -5.95%
  QoQ % -1.89% -5.36% 3.70% -3.57% -5.08% 3.51% -
  Horiz. % 91.23% 92.98% 98.25% 94.74% 98.25% 103.51% 100.00%
P/EPS 10.22 12.84 10.62 9.14 9.03 10.52 10.25 -0.20%
  QoQ % -20.40% 20.90% 16.19% 1.22% -14.16% 2.63% -
  Horiz. % 99.71% 125.27% 103.61% 89.17% 88.10% 102.63% 100.00%
EY 9.78 7.79 9.41 10.95 11.08 9.50 9.75 0.21%
  QoQ % 25.55% -17.22% -14.06% -1.17% 16.63% -2.56% -
  Horiz. % 100.31% 79.90% 96.51% 112.31% 113.64% 97.44% 100.00%
DY 3.57 3.61 3.33 3.30 3.19 2.00 2.00 47.31%
  QoQ % -1.11% 8.41% 0.91% 3.45% 59.50% 0.00% -
  Horiz. % 178.50% 180.50% 166.50% 165.00% 159.50% 100.00% 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.
 


 

354  371  486  1049 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.31+0.035 
 PUC 0.05+0.015 
 HSI-C7K 0.26-0.005 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.0050.00 
 MUDAJYA 0.420.00 
 FGV 1.44+0.12 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers