Highlights

[CWG] YoY Cumulative Quarter Result on 2013-12-31 [#2]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     168.43%    YoY -     23.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 52,394 50,017 47,170 45,948 41,976 40,303 47,013 1.82%
  YoY % 4.75% 6.04% 2.66% 9.46% 4.15% -14.27% -
  Horiz. % 111.45% 106.39% 100.33% 97.73% 89.29% 85.73% 100.00%
PBT 7,030 7,326 1,087 322 226 -703 45 131.89%
  YoY % -4.04% 573.97% 237.58% 42.48% 132.15% -1,662.22% -
  Horiz. % 15,622.22% 16,280.00% 2,415.56% 715.56% 502.22% -1,562.22% 100.00%
Tax -1,401 -1,586 -74 14 47 -59 -300 29.26%
  YoY % 11.66% -2,043.24% -628.57% -70.21% 179.66% 80.33% -
  Horiz. % 467.00% 528.67% 24.67% -4.67% -15.67% 19.67% 100.00%
NP 5,629 5,740 1,013 336 273 -762 -255 -
  YoY % -1.93% 466.63% 201.49% 23.08% 135.83% -198.82% -
  Horiz. % -2,207.45% -2,250.98% -397.25% -131.76% -107.06% 298.82% 100.00%
NP to SH 5,629 5,740 1,013 336 273 -732 -255 -
  YoY % -1.93% 466.63% 201.49% 23.08% 137.30% -187.06% -
  Horiz. % -2,207.45% -2,250.98% -397.25% -131.76% -107.06% 287.06% 100.00%
Tax Rate 19.93 % 21.65 % 6.81 % -4.35 % -20.80 % - % 666.67 % -44.26%
  YoY % -7.94% 217.91% 256.55% 79.09% 0.00% 0.00% -
  Horiz. % 2.99% 3.25% 1.02% -0.65% -3.12% 0.00% 100.00%
Total Cost 46,765 44,277 46,157 45,612 41,703 41,065 47,268 -0.18%
  YoY % 5.62% -4.07% 1.19% 9.37% 1.55% -13.12% -
  Horiz. % 98.94% 93.67% 97.65% 96.50% 88.23% 86.88% 100.00%
Net Worth 56,837 50,077 43,294 42,419 42,767 43,850 41,911 5.20%
  YoY % 13.50% 15.67% 2.06% -0.81% -2.47% 4.63% -
  Horiz. % 135.61% 119.48% 103.30% 101.21% 102.04% 104.63% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 56,837 50,077 43,294 42,419 42,767 43,850 41,911 5.20%
  YoY % 13.50% 15.67% 2.06% -0.81% -2.47% 4.63% -
  Horiz. % 135.61% 119.48% 103.30% 101.21% 102.04% 104.63% 100.00%
NOSH 42,101 42,082 42,033 41,999 42,343 42,164 41,911 0.08%
  YoY % 0.05% 0.12% 0.08% -0.81% 0.43% 0.60% -
  Horiz. % 100.45% 100.41% 100.29% 100.21% 101.03% 100.60% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.74 % 11.48 % 2.15 % 0.73 % 0.65 % -1.89 % -0.54 % -
  YoY % -6.45% 433.95% 194.52% 12.31% 134.39% -250.00% -
  Horiz. % -1,988.89% -2,125.93% -398.15% -135.19% -120.37% 350.00% 100.00%
ROE 9.90 % 11.46 % 2.34 % 0.79 % 0.64 % -1.67 % -0.61 % -
  YoY % -13.61% 389.74% 196.20% 23.44% 138.32% -173.77% -
  Horiz. % -1,622.95% -1,878.69% -383.61% -129.51% -104.92% 273.77% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 124.45 118.86 112.22 109.40 99.13 95.59 112.17 1.74%
  YoY % 4.70% 5.92% 2.58% 10.36% 3.70% -14.78% -
  Horiz. % 110.95% 105.96% 100.04% 97.53% 88.37% 85.22% 100.00%
EPS 13.37 13.64 2.41 0.80 0.65 -1.42 -0.66 -
  YoY % -1.98% 465.98% 201.25% 23.08% 145.77% -115.15% -
  Horiz. % -2,025.76% -2,066.67% -365.15% -121.21% -98.48% 215.15% 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 1.3500 1.1900 1.0300 1.0100 1.0100 1.0400 1.0000 5.12%
  YoY % 13.45% 15.53% 1.98% 0.00% -2.88% 4.00% -
  Horiz. % 135.00% 119.00% 103.00% 101.00% 101.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 41.49 39.60 37.35 36.38 33.24 31.91 37.23 1.82%
  YoY % 4.77% 6.02% 2.67% 9.45% 4.17% -14.29% -
  Horiz. % 111.44% 106.37% 100.32% 97.72% 89.28% 85.71% 100.00%
EPS 4.46 4.55 0.80 0.27 0.22 -0.58 -0.20 -
  YoY % -1.98% 468.75% 196.30% 22.73% 137.93% -190.00% -
  Horiz. % -2,230.00% -2,275.00% -400.00% -135.00% -110.00% 290.00% 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 0.4501 0.3965 0.3428 0.3359 0.3386 0.3472 0.3319 5.20%
  YoY % 13.52% 15.67% 2.05% -0.80% -2.48% 4.61% -
  Horiz. % 135.61% 119.46% 103.28% 101.21% 102.02% 104.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.1700 1.5300 0.4100 0.3700 0.3900 0.3800 0.4100 -
P/RPS 0.94 1.29 0.37 0.34 0.39 0.40 0.37 16.80%
  YoY % -27.13% 248.65% 8.82% -12.82% -2.50% 8.11% -
  Horiz. % 254.05% 348.65% 100.00% 91.89% 105.41% 108.11% 100.00%
P/EPS 8.75 11.22 17.01 46.25 60.49 -21.89 -67.39 -
  YoY % -22.01% -34.04% -63.22% -23.54% 376.34% 67.52% -
  Horiz. % -12.98% -16.65% -25.24% -68.63% -89.76% 32.48% 100.00%
EY 11.43 8.92 5.88 2.16 1.65 -4.57 -1.48 -
  YoY % 28.14% 51.70% 172.22% 30.91% 136.11% -208.78% -
  Horiz. % -772.30% -602.70% -397.30% -145.95% -111.49% 308.78% 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 0.87 1.29 0.40 0.37 0.39 0.37 0.41 13.35%
  YoY % -32.56% 222.50% 8.11% -5.13% 5.41% -9.76% -
  Horiz. % 212.20% 314.63% 97.56% 90.24% 95.12% 90.24% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 02/03/15 19/02/14 07/02/13 21/02/12 23/02/11 -
Price 1.3900 1.7000 0.4300 0.4000 0.3850 0.4000 0.4000 -
P/RPS 1.12 1.43 0.38 0.37 0.39 0.42 0.36 20.80%
  YoY % -21.68% 276.32% 2.70% -5.13% -7.14% 16.67% -
  Horiz. % 311.11% 397.22% 105.56% 102.78% 108.33% 116.67% 100.00%
P/EPS 10.40 12.46 17.84 50.00 59.72 -23.04 -65.74 -
  YoY % -16.53% -30.16% -64.32% -16.28% 359.20% 64.95% -
  Horiz. % -15.82% -18.95% -27.14% -76.06% -90.84% 35.05% 100.00%
EY 9.62 8.02 5.60 2.00 1.67 -4.34 -1.52 -
  YoY % 19.95% 43.21% 180.00% 19.76% 138.48% -185.53% -
  Horiz. % -632.89% -527.63% -368.42% -131.58% -109.87% 285.53% 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 1.03 1.43 0.42 0.40 0.38 0.38 0.40 17.06%
  YoY % -27.97% 240.48% 5.00% 5.26% 0.00% -5.00% -
  Horiz. % 257.50% 357.50% 105.00% 100.00% 95.00% 95.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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