Highlights

[CWG] YoY Annualized 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 -     -50.89%    YoY -     -75.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 69,796 97,168 122,756 120,816 86,496 86,148 69,088 0.17%
  YoY % -28.17% -20.84% 1.61% 39.68% 0.40% 24.69% -
  Horiz. % 101.02% 140.64% 177.68% 174.87% 125.20% 124.69% 100.00%
PBT 756 3,676 13,676 14,324 6,448 14,028 -1,800 -
  YoY % -79.43% -73.12% -4.52% 122.15% -54.03% 879.33% -
  Horiz. % -42.00% -204.22% -759.78% -795.78% -358.22% -779.33% 100.00%
Tax -292 -1,128 -3,460 -2,968 -1,296 -3,000 340 -
  YoY % 74.11% 67.40% -16.58% -129.01% 56.80% -982.35% -
  Horiz. % -85.88% -331.76% -1,017.65% -872.94% -381.18% -882.35% 100.00%
NP 464 2,548 10,216 11,356 5,152 11,028 -1,460 -
  YoY % -81.79% -75.06% -10.04% 120.42% -53.28% 855.34% -
  Horiz. % -31.78% -174.52% -699.73% -777.81% -352.88% -755.34% 100.00%
NP to SH 464 2,548 10,216 11,356 5,152 11,028 -1,460 -
  YoY % -81.79% -75.06% -10.04% 120.42% -53.28% 855.34% -
  Horiz. % -31.78% -174.52% -699.73% -777.81% -352.88% -755.34% 100.00%
Tax Rate 38.62 % 30.69 % 25.30 % 20.72 % 20.10 % 21.39 % - % -
  YoY % 25.84% 21.30% 22.10% 3.08% -6.03% 0.00% -
  Horiz. % 180.55% 143.48% 118.28% 96.87% 93.97% 100.00% -
Total Cost 69,332 94,620 112,540 109,460 81,344 75,120 70,548 -0.29%
  YoY % -26.73% -15.92% 2.81% 34.56% 8.29% 6.48% -
  Horiz. % 98.28% 134.12% 159.52% 155.16% 115.30% 106.48% 100.00%
Net Worth 85,541 85,877 84,614 58,970 52,193 47,984 41,534 12.78%
  YoY % -0.39% 1.49% 43.49% 12.98% 8.77% 15.53% -
  Horiz. % 205.95% 206.76% 203.72% 141.98% 125.66% 115.53% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 85,541 85,877 84,614 58,970 52,193 47,984 41,534 12.78%
  YoY % -0.39% 1.49% 43.49% 12.98% 8.77% 15.53% -
  Horiz. % 205.95% 206.76% 203.72% 141.98% 125.66% 115.53% 100.00%
NOSH 125,796 126,290 126,290 84,243 42,091 42,091 41,954 20.06%
  YoY % -0.39% 0.00% 49.91% 100.14% -0.00% 0.33% -
  Horiz. % 299.84% 301.02% 301.02% 200.80% 100.33% 100.33% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.66 % 2.62 % 8.32 % 9.40 % 5.96 % 12.80 % -2.11 % -
  YoY % -74.81% -68.51% -11.49% 57.72% -53.44% 706.64% -
  Horiz. % -31.28% -124.17% -394.31% -445.50% -282.46% -606.64% 100.00%
ROE 0.54 % 2.97 % 12.07 % 19.26 % 9.87 % 22.98 % -3.52 % -
  YoY % -81.82% -75.39% -37.33% 95.14% -57.05% 752.84% -
  Horiz. % -15.34% -84.38% -342.90% -547.16% -280.40% -652.84% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 55.48 76.94 97.20 143.41 205.50 204.67 164.68 -16.57%
  YoY % -27.89% -20.84% -32.22% -30.21% 0.41% 24.28% -
  Horiz. % 33.69% 46.72% 59.02% 87.08% 124.79% 124.28% 100.00%
EPS 0.36 2.00 8.08 13.48 12.24 26.20 -3.48 -
  YoY % -82.00% -75.25% -40.06% 10.13% -53.28% 852.87% -
  Horiz. % -10.34% -57.47% -232.18% -387.36% -351.72% -752.87% 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 0.6800 0.6700 0.7000 1.2400 1.1400 0.9900 -6.06%
  YoY % 0.00% 1.49% -4.29% -43.55% 8.77% 15.15% -
  Horiz. % 68.69% 68.69% 67.68% 70.71% 125.25% 115.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 55.27 76.94 97.20 95.67 68.49 68.21 54.71 0.17%
  YoY % -28.16% -20.84% 1.60% 39.68% 0.41% 24.68% -
  Horiz. % 101.02% 140.63% 177.66% 174.87% 125.19% 124.68% 100.00%
EPS 0.37 2.00 8.08 8.99 4.08 8.73 -1.16 -
  YoY % -81.50% -75.25% -10.12% 120.34% -53.26% 852.59% -
  Horiz. % -31.90% -172.41% -696.55% -775.00% -351.72% -752.59% 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 0.6773 0.6800 0.6700 0.4669 0.4133 0.3800 0.3289 12.78%
  YoY % -0.40% 1.49% 43.50% 12.97% 8.76% 15.54% -
  Horiz. % 205.93% 206.75% 203.71% 141.96% 125.66% 115.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.2850 0.4200 0.4600 0.5050 1.2200 0.6350 0.5550 -
P/RPS 0.51 0.55 0.47 0.35 0.59 0.31 0.34 6.98%
  YoY % -7.27% 17.02% 34.29% -40.68% 90.32% -8.82% -
  Horiz. % 150.00% 161.76% 138.24% 102.94% 173.53% 91.18% 100.00%
P/EPS 77.27 20.82 5.69 3.75 9.97 2.42 -15.95 -
  YoY % 271.13% 265.91% 51.73% -62.39% 311.98% 115.17% -
  Horiz. % -484.45% -130.53% -35.67% -23.51% -62.51% -15.17% 100.00%
EY 1.29 4.80 17.59 26.69 10.03 41.26 -6.27 -
  YoY % -73.13% -72.71% -34.10% 166.10% -75.69% 758.05% -
  Horiz. % -20.57% -76.56% -280.54% -425.68% -159.97% -658.05% 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 0.42 0.62 0.69 0.72 0.98 0.56 0.56 -4.68%
  YoY % -32.26% -10.14% -4.17% -26.53% 75.00% 0.00% -
  Horiz. % 75.00% 110.71% 123.21% 128.57% 175.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 27/11/19 04/12/18 23/11/17 23/11/16 25/11/15 26/11/14 -
Price 0.3700 0.4050 0.4550 0.4950 1.2200 0.9900 0.5150 -
P/RPS 0.67 0.53 0.47 0.35 0.59 0.48 0.31 13.69%
  YoY % 26.42% 12.77% 34.29% -40.68% 22.92% 54.84% -
  Horiz. % 216.13% 170.97% 151.61% 112.90% 190.32% 154.84% 100.00%
P/EPS 100.31 20.07 5.62 3.67 9.97 3.78 -14.80 -
  YoY % 399.80% 257.12% 53.13% -63.19% 163.76% 125.54% -
  Horiz. % -677.77% -135.61% -37.97% -24.80% -67.36% -25.54% 100.00%
EY 1.00 4.98 17.78 27.23 10.03 26.46 -6.76 -
  YoY % -79.92% -71.99% -34.70% 171.49% -62.09% 491.42% -
  Horiz. % -14.79% -73.67% -263.02% -402.81% -148.37% -391.42% 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 0.54 0.60 0.68 0.71 0.98 0.87 0.52 0.63%
  YoY % -10.00% -11.76% -4.23% -27.55% 12.64% 67.31% -
  Horiz. % 103.85% 115.38% 130.77% 136.54% 188.46% 167.31% 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. Benefits of having a dog - Koon Yew Yin Koon Yew Yin's Blog
2. Shipping & Logistic Industry - SonicShares' global shipping ETF has returned 13% to investors EagleEyed - Win Big Trend
3. CPO Prices Flying High BFM Podcast
4. PELIKEN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. BursaRangers Daily Technical Picks (21 October 2021) BursaRangers Daily Technical Picks
6. THE DAYS OF CHEAP PALM OIL MIGHT BE OVER FOR GOOD JUST BY LOOKING AT HISTORIC CRUDE OIL PRICE CHART, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. BursaRangers Daily Technical Picks (22 October 2021) BursaRangers Daily Technical Picks
8. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 12 – SUPER BULL STOCK / METAL STOCK (UPDATED NUMBER : 10 ) from 21 October 2021 onward SEE_Research
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
 
 

324  424  666  875 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 VC 0.085+0.005 
 OPCOM 1.31+0.18 
 JADI 0.10-0.01 
 KNM 0.220.00 
 NWP 0.2950.00 
 HIAPTEK 0.635-0.015 
 TANCO 0.26+0.005 
 TIGER 0.045-0.005 
 FAST 0.2050.00 
PARTNERS & BROKERS