Highlights

[CWG] QoQ TTM Result on 2019-12-31 [#2]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 26-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     -2.69%    YoY -     -40.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 78,062 84,905 88,879 92,055 95,158 101,555 99,440 -14.86%
  QoQ % -8.06% -4.47% -3.45% -3.26% -6.30% 2.13% -
  Horiz. % 78.50% 85.38% 89.38% 92.57% 95.69% 102.13% 100.00%
PBT 2,648 3,378 3,374 4,353 4,467 6,967 5,415 -37.85%
  QoQ % -21.61% 0.12% -22.49% -2.55% -35.88% 28.66% -
  Horiz. % 48.90% 62.38% 62.31% 80.39% 82.49% 128.66% 100.00%
Tax -592 -801 -839 -1,170 -1,196 -1,779 -1,333 -41.70%
  QoQ % 26.09% 4.53% 28.29% 2.17% 32.77% -33.46% -
  Horiz. % 44.41% 60.09% 62.94% 87.77% 89.72% 133.46% 100.00%
NP 2,056 2,577 2,535 3,183 3,271 5,188 4,082 -36.62%
  QoQ % -20.22% 1.66% -20.36% -2.69% -36.95% 27.09% -
  Horiz. % 50.37% 63.13% 62.10% 77.98% 80.13% 127.09% 100.00%
NP to SH 2,056 2,577 2,535 3,183 3,271 5,188 4,082 -36.62%
  QoQ % -20.22% 1.66% -20.36% -2.69% -36.95% 27.09% -
  Horiz. % 50.37% 63.13% 62.10% 77.98% 80.13% 127.09% 100.00%
Tax Rate 22.36 % 23.71 % 24.87 % 26.88 % 26.77 % 25.53 % 24.62 % -6.20%
  QoQ % -5.69% -4.66% -7.48% 0.41% 4.86% 3.70% -
  Horiz. % 90.82% 96.30% 101.02% 109.18% 108.73% 103.70% 100.00%
Total Cost 76,006 82,328 86,344 88,872 91,887 96,367 95,358 -14.00%
  QoQ % -7.68% -4.65% -2.84% -3.28% -4.65% 1.06% -
  Horiz. % 79.71% 86.34% 90.55% 93.20% 96.36% 101.06% 100.00%
Net Worth 85,541 85,541 84,529 84,614 85,877 84,614 83,351 1.74%
  QoQ % 0.00% 1.20% -0.10% -1.47% 1.49% 1.52% -
  Horiz. % 102.63% 102.63% 101.41% 101.52% 103.03% 101.52% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 628 628 1,894 1,894 1,894 1,894 1,894 -51.95%
  QoQ % 0.00% -66.80% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.20% 33.20% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 30.59 % 24.41 % 74.73 % 59.51 % 57.91 % 36.51 % 46.41 % -24.20%
  QoQ % 25.32% -67.34% 25.58% 2.76% 58.61% -21.33% -
  Horiz. % 65.91% 52.60% 161.02% 128.23% 124.78% 78.67% 100.00%
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 85,541 85,541 84,529 84,614 85,877 84,614 83,351 1.74%
  QoQ % 0.00% 1.20% -0.10% -1.47% 1.49% 1.52% -
  Horiz. % 102.63% 102.63% 101.41% 101.52% 103.03% 101.52% 100.00%
NOSH 125,796 125,796 126,164 126,290 126,290 126,290 126,290 -0.26%
  QoQ % 0.00% -0.29% -0.10% 0.00% 0.00% 0.00% -
  Horiz. % 99.61% 99.61% 99.90% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.63 % 3.04 % 2.85 % 3.46 % 3.44 % 5.11 % 4.10 % -25.56%
  QoQ % -13.49% 6.67% -17.63% 0.58% -32.68% 24.63% -
  Horiz. % 64.15% 74.15% 69.51% 84.39% 83.90% 124.63% 100.00%
ROE 2.40 % 3.01 % 3.00 % 3.76 % 3.81 % 6.13 % 4.90 % -37.78%
  QoQ % -20.27% 0.33% -20.21% -1.31% -37.85% 25.10% -
  Horiz. % 48.98% 61.43% 61.22% 76.73% 77.76% 125.10% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 62.05 67.49 70.45 72.89 75.35 80.41 78.74 -14.65%
  QoQ % -8.06% -4.20% -3.35% -3.26% -6.29% 2.12% -
  Horiz. % 78.80% 85.71% 89.47% 92.57% 95.69% 102.12% 100.00%
EPS 1.63 2.05 2.01 2.52 2.59 4.11 3.23 -36.54%
  QoQ % -20.49% 1.99% -20.24% -2.70% -36.98% 27.24% -
  Horiz. % 50.46% 63.47% 62.23% 78.02% 80.19% 127.24% 100.00%
DPS 0.50 0.50 1.50 1.50 1.50 1.50 1.50 -51.83%
  QoQ % 0.00% -66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 33.33% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.6800 0.6800 0.6700 0.6700 0.6800 0.6700 0.6600 2.00%
  QoQ % 0.00% 1.49% 0.00% -1.47% 1.49% 1.52% -
  Horiz. % 103.03% 103.03% 101.52% 101.52% 103.03% 101.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 151,548
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 51.51 56.03 58.65 60.74 62.79 67.01 65.62 -14.87%
  QoQ % -8.07% -4.47% -3.44% -3.26% -6.30% 2.12% -
  Horiz. % 78.50% 85.39% 89.38% 92.56% 95.69% 102.12% 100.00%
EPS 1.36 1.70 1.67 2.10 2.16 3.42 2.69 -36.46%
  QoQ % -20.00% 1.80% -20.48% -2.78% -36.84% 27.14% -
  Horiz. % 50.56% 63.20% 62.08% 78.07% 80.30% 127.14% 100.00%
DPS 0.42 0.42 1.25 1.25 1.25 1.25 1.25 -51.57%
  QoQ % 0.00% -66.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.60% 33.60% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5644 0.5644 0.5578 0.5583 0.5667 0.5583 0.5500 1.73%
  QoQ % 0.00% 1.18% -0.09% -1.48% 1.50% 1.51% -
  Horiz. % 102.62% 102.62% 101.42% 101.51% 103.04% 101.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.2850 0.2950 0.2550 0.3850 0.4200 0.4050 0.4200 -
P/RPS 0.46 0.44 0.36 0.53 0.56 0.50 0.53 -8.99%
  QoQ % 4.55% 22.22% -32.08% -5.36% 12.00% -5.66% -
  Horiz. % 86.79% 83.02% 67.92% 100.00% 105.66% 94.34% 100.00%
P/EPS 17.44 14.40 12.69 15.28 16.22 9.86 12.99 21.63%
  QoQ % 21.11% 13.48% -16.95% -5.80% 64.50% -24.10% -
  Horiz. % 134.26% 110.85% 97.69% 117.63% 124.87% 75.90% 100.00%
EY 5.73 6.94 7.88 6.55 6.17 10.14 7.70 -17.84%
  QoQ % -17.44% -11.93% 20.31% 6.16% -39.15% 31.69% -
  Horiz. % 74.42% 90.13% 102.34% 85.06% 80.13% 131.69% 100.00%
DY 1.75 1.69 5.88 3.90 3.57 3.70 3.57 -37.75%
  QoQ % 3.55% -71.26% 50.77% 9.24% -3.51% 3.64% -
  Horiz. % 49.02% 47.34% 164.71% 109.24% 100.00% 103.64% 100.00%
P/NAPS 0.42 0.43 0.38 0.57 0.62 0.60 0.64 -24.42%
  QoQ % -2.33% 13.16% -33.33% -8.06% 3.33% -6.25% -
  Horiz. % 65.62% 67.19% 59.38% 89.06% 96.88% 93.75% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 28/05/20 26/02/20 27/11/19 28/08/19 29/05/19 -
Price 0.3700 0.3000 0.3000 0.3800 0.4050 0.4200 0.4150 -
P/RPS 0.60 0.44 0.43 0.52 0.54 0.52 0.53 8.60%
  QoQ % 36.36% 2.33% -17.31% -3.70% 3.85% -1.89% -
  Horiz. % 113.21% 83.02% 81.13% 98.11% 101.89% 98.11% 100.00%
P/EPS 22.64 14.64 14.93 15.08 15.64 10.22 12.84 45.80%
  QoQ % 54.64% -1.94% -0.99% -3.58% 53.03% -20.40% -
  Horiz. % 176.32% 114.02% 116.28% 117.45% 121.81% 79.60% 100.00%
EY 4.42 6.83 6.70 6.63 6.40 9.78 7.79 -31.39%
  QoQ % -35.29% 1.94% 1.06% 3.59% -34.56% 25.55% -
  Horiz. % 56.74% 87.68% 86.01% 85.11% 82.16% 125.55% 100.00%
DY 1.35 1.67 5.00 3.95 3.70 3.57 3.61 -48.00%
  QoQ % -19.16% -66.60% 26.58% 6.76% 3.64% -1.11% -
  Horiz. % 37.40% 46.26% 138.50% 109.42% 102.49% 98.89% 100.00%
P/NAPS 0.54 0.44 0.45 0.57 0.60 0.63 0.63 -9.74%
  QoQ % 22.73% -2.22% -21.05% -5.00% -4.76% 0.00% -
  Horiz. % 85.71% 69.84% 71.43% 90.48% 95.24% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS