Highlights

[CWG] YoY Annualized Quarter Result on 2018-12-31 [#2]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -19.38%    YoY -     -22.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 96,310 115,310 124,114 104,788 100,034 94,340 91,896 0.78%
  YoY % -16.48% -7.09% 18.44% 4.75% 6.04% 2.66% -
  Horiz. % 104.80% 125.48% 135.06% 114.03% 108.86% 102.66% 100.00%
PBT 5,754 10,982 13,228 14,060 14,652 2,174 644 44.03%
  YoY % -47.61% -16.98% -5.92% -4.04% 573.97% 237.58% -
  Horiz. % 893.48% 1,705.28% 2,054.04% 2,183.23% 2,275.16% 337.58% 100.00%
Tax -1,528 -2,746 -2,542 -2,802 -3,172 -148 28 -
  YoY % 44.36% -8.03% 9.28% 11.66% -2,043.24% -628.57% -
  Horiz. % -5,457.14% -9,807.14% -9,078.57% -10,007.14% -11,328.57% -528.57% 100.00%
NP 4,226 8,236 10,686 11,258 11,480 2,026 672 35.84%
  YoY % -48.69% -22.93% -5.08% -1.93% 466.63% 201.49% -
  Horiz. % 628.87% 1,225.60% 1,590.18% 1,675.30% 1,708.33% 301.49% 100.00%
NP to SH 4,226 8,236 10,686 11,258 11,480 2,026 672 35.84%
  YoY % -48.69% -22.93% -5.08% -1.93% 466.63% 201.49% -
  Horiz. % 628.87% 1,225.60% 1,590.18% 1,675.30% 1,708.33% 301.49% 100.00%
Tax Rate 26.56 % 25.00 % 19.22 % 19.93 % 21.65 % 6.81 % -4.35 % -
  YoY % 6.24% 30.07% -3.56% -7.94% 217.91% 256.55% -
  Horiz. % -610.57% -574.71% -441.84% -458.16% -497.70% -156.55% 100.00%
Total Cost 92,084 107,074 113,428 93,530 88,554 92,314 91,224 0.16%
  YoY % -14.00% -5.60% 21.27% 5.62% -4.07% 1.19% -
  Horiz. % 100.94% 117.37% 124.34% 102.53% 97.07% 101.19% 100.00%
Net Worth 84,614 84,614 8,082,560 56,837 50,077 43,294 42,419 12.19%
  YoY % 0.00% -98.95% 14,120.52% 13.50% 15.67% 2.06% -
  Horiz. % 199.47% 199.47% 19,053.65% 133.99% 118.05% 102.06% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 84,614 84,614 8,082,560 56,837 50,077 43,294 42,419 12.19%
  YoY % 0.00% -98.95% 14,120.52% 13.50% 15.67% 2.06% -
  Horiz. % 199.47% 199.47% 19,053.65% 133.99% 118.05% 102.06% 100.00%
NOSH 126,290 126,290 126,290 42,101 42,082 42,033 41,999 20.13%
  YoY % 0.00% 0.00% 199.96% 0.05% 0.12% 0.08% -
  Horiz. % 300.69% 300.69% 300.69% 100.24% 100.20% 100.08% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 4.39 % 7.14 % 8.61 % 10.74 % 11.48 % 2.15 % 0.73 % 34.83%
  YoY % -38.52% -17.07% -19.83% -6.45% 433.95% 194.52% -
  Horiz. % 601.37% 978.08% 1,179.45% 1,471.23% 1,572.60% 294.52% 100.00%
ROE 4.99 % 9.73 % 0.13 % 19.81 % 22.92 % 4.68 % 1.58 % 21.12%
  YoY % -48.72% 7,384.62% -99.34% -13.57% 389.74% 196.20% -
  Horiz. % 315.82% 615.82% 8.23% 1,253.80% 1,450.63% 296.20% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 76.26 91.31 98.28 248.89 237.71 224.44 218.80 -16.10%
  YoY % -16.48% -7.09% -60.51% 4.70% 5.91% 2.58% -
  Horiz. % 34.85% 41.73% 44.92% 113.75% 108.64% 102.58% 100.00%
EPS 3.34 6.52 9.98 26.74 27.28 4.82 1.60 13.04%
  YoY % -48.77% -34.67% -62.68% -1.98% 465.98% 201.25% -
  Horiz. % 208.75% 407.50% 623.75% 1,671.25% 1,705.00% 301.25% 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 0.6700 0.6700 64.0000 1.3500 1.1900 1.0300 1.0100 -6.61%
  YoY % 0.00% -98.95% 4,640.74% 13.45% 15.53% 1.98% -
  Horiz. % 66.34% 66.34% 6,336.63% 133.66% 117.82% 101.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 76.26 91.31 98.28 82.97 79.21 74.70 72.77 0.78%
  YoY % -16.48% -7.09% 18.45% 4.75% 6.04% 2.65% -
  Horiz. % 104.80% 125.48% 135.06% 114.02% 108.85% 102.65% 100.00%
EPS 3.34 6.52 8.46 8.91 9.09 1.60 0.53 35.89%
  YoY % -48.77% -22.93% -5.05% -1.98% 468.12% 201.89% -
  Horiz. % 630.19% 1,230.19% 1,596.23% 1,681.13% 1,715.09% 301.89% 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 0.6700 0.6700 63.9999 0.4501 0.3965 0.3428 0.3359 12.19%
  YoY % 0.00% -98.95% 14,119.04% 13.52% 15.67% 2.05% -
  Horiz. % 199.46% 199.46% 19,053.26% 134.00% 118.04% 102.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.3850 0.4800 0.5350 1.1700 1.5300 0.4100 0.3700 -
P/RPS 0.50 0.53 0.54 0.47 0.64 0.18 0.17 19.69%
  YoY % -5.66% -1.85% 14.89% -26.56% 255.56% 5.88% -
  Horiz. % 294.12% 311.76% 317.65% 276.47% 376.47% 105.88% 100.00%
P/EPS 11.51 7.36 6.32 4.38 5.61 8.51 23.13 -10.98%
  YoY % 56.39% 16.46% 44.29% -21.93% -34.08% -63.21% -
  Horiz. % 49.76% 31.82% 27.32% 18.94% 24.25% 36.79% 100.00%
EY 8.69 13.59 15.82 22.85 17.83 11.76 4.32 12.35%
  YoY % -36.06% -14.10% -30.77% 28.15% 51.62% 172.22% -
  Horiz. % 201.16% 314.58% 366.20% 528.94% 412.73% 272.22% 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 0.57 0.72 0.01 0.87 1.29 0.40 0.37 7.46%
  YoY % -20.83% 7,100.00% -98.85% -32.56% 222.50% 8.11% -
  Horiz. % 154.05% 194.59% 2.70% 235.14% 348.65% 108.11% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 22/02/18 22/02/17 24/02/16 02/03/15 19/02/14 -
Price 0.3800 0.4500 0.5000 1.3900 1.7000 0.4300 0.4000 -
P/RPS 0.50 0.49 0.51 0.56 0.72 0.19 0.18 18.55%
  YoY % 2.04% -3.92% -8.93% -22.22% 278.95% 5.56% -
  Horiz. % 277.78% 272.22% 283.33% 311.11% 400.00% 105.56% 100.00%
P/EPS 11.36 6.90 5.91 5.20 6.23 8.92 25.00 -12.31%
  YoY % 64.64% 16.75% 13.65% -16.53% -30.16% -64.32% -
  Horiz. % 45.44% 27.60% 23.64% 20.80% 24.92% 35.68% 100.00%
EY 8.81 14.49 16.92 19.24 16.05 11.21 4.00 14.06%
  YoY % -39.20% -14.36% -12.06% 19.88% 43.18% 180.25% -
  Horiz. % 220.25% 362.25% 423.00% 481.00% 401.25% 280.25% 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 0.57 0.67 0.01 1.03 1.43 0.42 0.40 6.08%
  YoY % -14.93% 6,600.00% -99.03% -27.97% 240.48% 5.00% -
  Horiz. % 142.50% 167.50% 2.50% 257.50% 357.50% 105.00% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS