Highlights

[CWG] YoY Annualized 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 -     55.38%    YoY -     -10.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 97,168 122,756 120,816 86,496 86,148 69,088 75,352 4.33%
  YoY % -20.84% 1.61% 39.68% 0.40% 24.69% -8.31% -
  Horiz. % 128.95% 162.91% 160.34% 114.79% 114.33% 91.69% 100.00%
PBT 3,676 13,676 14,324 6,448 14,028 -1,800 -2,396 -
  YoY % -73.12% -4.52% 122.15% -54.03% 879.33% 24.87% -
  Horiz. % -153.42% -570.78% -597.83% -269.12% -585.48% 75.13% 100.00%
Tax -1,128 -3,460 -2,968 -1,296 -3,000 340 432 -
  YoY % 67.40% -16.58% -129.01% 56.80% -982.35% -21.30% -
  Horiz. % -261.11% -800.93% -687.04% -300.00% -694.44% 78.70% 100.00%
NP 2,548 10,216 11,356 5,152 11,028 -1,460 -1,964 -
  YoY % -75.06% -10.04% 120.42% -53.28% 855.34% 25.66% -
  Horiz. % -129.74% -520.16% -578.21% -262.32% -561.51% 74.34% 100.00%
NP to SH 2,548 10,216 11,356 5,152 11,028 -1,460 -1,964 -
  YoY % -75.06% -10.04% 120.42% -53.28% 855.34% 25.66% -
  Horiz. % -129.74% -520.16% -578.21% -262.32% -561.51% 74.34% 100.00%
Tax Rate 30.69 % 25.30 % 20.72 % 20.10 % 21.39 % - % - % -
  YoY % 21.30% 22.10% 3.08% -6.03% 0.00% 0.00% -
  Horiz. % 143.48% 118.28% 96.87% 93.97% 100.00% - -
Total Cost 94,620 112,540 109,460 81,344 75,120 70,548 77,316 3.42%
  YoY % -15.92% 2.81% 34.56% 8.29% 6.48% -8.75% -
  Horiz. % 122.38% 145.56% 141.57% 105.21% 97.16% 91.25% 100.00%
Net Worth 85,877 84,614 58,970 52,193 47,984 41,534 41,546 12.86%
  YoY % 1.49% 43.49% 12.98% 8.77% 15.53% -0.03% -
  Horiz. % 206.70% 203.66% 141.94% 125.63% 115.50% 99.97% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 85,877 84,614 58,970 52,193 47,984 41,534 41,546 12.86%
  YoY % 1.49% 43.49% 12.98% 8.77% 15.53% -0.03% -
  Horiz. % 206.70% 203.66% 141.94% 125.63% 115.50% 99.97% 100.00%
NOSH 126,290 126,290 84,243 42,091 42,091 41,954 41,965 20.15%
  YoY % 0.00% 49.91% 100.14% -0.00% 0.33% -0.03% -
  Horiz. % 300.94% 300.94% 200.74% 100.30% 100.30% 99.97% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.62 % 8.32 % 9.40 % 5.96 % 12.80 % -2.11 % -2.61 % -
  YoY % -68.51% -11.49% 57.72% -53.44% 706.64% 19.16% -
  Horiz. % -100.38% -318.77% -360.15% -228.35% -490.42% 80.84% 100.00%
ROE 2.97 % 12.07 % 19.26 % 9.87 % 22.98 % -3.52 % -4.73 % -
  YoY % -75.39% -37.33% 95.14% -57.05% 752.84% 25.58% -
  Horiz. % -62.79% -255.18% -407.19% -208.67% -485.84% 74.42% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 76.94 97.20 143.41 205.50 204.67 164.68 179.56 -13.17%
  YoY % -20.84% -32.22% -30.21% 0.41% 24.28% -8.29% -
  Horiz. % 42.85% 54.13% 79.87% 114.45% 113.98% 91.71% 100.00%
EPS 2.00 8.08 13.48 12.24 26.20 -3.48 -4.68 -
  YoY % -75.25% -40.06% 10.13% -53.28% 852.87% 25.64% -
  Horiz. % -42.74% -172.65% -288.03% -261.54% -559.83% 74.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6800 0.6700 0.7000 1.2400 1.1400 0.9900 0.9900 -6.07%
  YoY % 1.49% -4.29% -43.55% 8.77% 15.15% 0.00% -
  Horiz. % 68.69% 67.68% 70.71% 125.25% 115.15% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 76.94 97.20 95.67 68.49 68.21 54.71 59.67 4.33%
  YoY % -20.84% 1.60% 39.68% 0.41% 24.68% -8.31% -
  Horiz. % 128.94% 162.90% 160.33% 114.78% 114.31% 91.69% 100.00%
EPS 2.00 8.08 8.99 4.08 8.73 -1.16 -1.56 -
  YoY % -75.25% -10.12% 120.34% -53.26% 852.59% 25.64% -
  Horiz. % -128.21% -517.95% -576.28% -261.54% -559.62% 74.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6800 0.6700 0.4669 0.4133 0.3800 0.3289 0.3290 12.86%
  YoY % 1.49% 43.50% 12.97% 8.76% 15.54% -0.03% -
  Horiz. % 206.69% 203.65% 141.91% 125.62% 115.50% 99.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.4200 0.4600 0.5050 1.2200 0.6350 0.5550 0.4100 -
P/RPS 0.55 0.47 0.35 0.59 0.31 0.34 0.23 15.63%
  YoY % 17.02% 34.29% -40.68% 90.32% -8.82% 47.83% -
  Horiz. % 239.13% 204.35% 152.17% 256.52% 134.78% 147.83% 100.00%
P/EPS 20.82 5.69 3.75 9.97 2.42 -15.95 -8.76 -
  YoY % 265.91% 51.73% -62.39% 311.98% 115.17% -82.08% -
  Horiz. % -237.67% -64.95% -42.81% -113.81% -27.63% 182.08% 100.00%
EY 4.80 17.59 26.69 10.03 41.26 -6.27 -11.41 -
  YoY % -72.71% -34.10% 166.10% -75.69% 758.05% 45.05% -
  Horiz. % -42.07% -154.16% -233.92% -87.91% -361.61% 54.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.62 0.69 0.72 0.98 0.56 0.56 0.41 7.13%
  YoY % -10.14% -4.17% -26.53% 75.00% 0.00% 36.59% -
  Horiz. % 151.22% 168.29% 175.61% 239.02% 136.59% 136.59% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 04/12/18 23/11/17 23/11/16 25/11/15 26/11/14 27/11/13 -
Price 0.4050 0.4550 0.4950 1.2200 0.9900 0.5150 0.3900 -
P/RPS 0.53 0.47 0.35 0.59 0.48 0.31 0.22 15.77%
  YoY % 12.77% 34.29% -40.68% 22.92% 54.84% 40.91% -
  Horiz. % 240.91% 213.64% 159.09% 268.18% 218.18% 140.91% 100.00%
P/EPS 20.07 5.62 3.67 9.97 3.78 -14.80 -8.33 -
  YoY % 257.12% 53.13% -63.19% 163.76% 125.54% -77.67% -
  Horiz. % -240.94% -67.47% -44.06% -119.69% -45.38% 177.67% 100.00%
EY 4.98 17.78 27.23 10.03 26.46 -6.76 -12.00 -
  YoY % -71.99% -34.70% 171.49% -62.09% 491.42% 43.67% -
  Horiz. % -41.50% -148.17% -226.92% -83.58% -220.50% 56.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.68 0.71 0.98 0.87 0.52 0.39 7.44%
  YoY % -11.76% -4.23% -27.55% 12.64% 67.31% 33.33% -
  Horiz. % 153.85% 174.36% 182.05% 251.28% 223.08% 133.33% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

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