Highlights

[CWG] YoY Cumulative Quarter Result on 2015-12-31 [#2]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     108.20%    YoY -     466.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 57,655 62,057 52,394 50,017 47,170 45,948 41,976 5.43%
  YoY % -7.09% 18.44% 4.75% 6.04% 2.66% 9.46% -
  Horiz. % 137.35% 147.84% 124.82% 119.16% 112.37% 109.46% 100.00%
PBT 5,491 6,614 7,030 7,326 1,087 322 226 70.14%
  YoY % -16.98% -5.92% -4.04% 573.97% 237.58% 42.48% -
  Horiz. % 2,429.65% 2,926.55% 3,110.62% 3,241.59% 480.97% 142.48% 100.00%
Tax -1,373 -1,271 -1,401 -1,586 -74 14 47 -
  YoY % -8.03% 9.28% 11.66% -2,043.24% -628.57% -70.21% -
  Horiz. % -2,921.28% -2,704.26% -2,980.85% -3,374.47% -157.45% 29.79% 100.00%
NP 4,118 5,343 5,629 5,740 1,013 336 273 57.16%
  YoY % -22.93% -5.08% -1.93% 466.63% 201.49% 23.08% -
  Horiz. % 1,508.42% 1,957.14% 2,061.90% 2,102.56% 371.06% 123.08% 100.00%
NP to SH 4,118 5,343 5,629 5,740 1,013 336 273 57.16%
  YoY % -22.93% -5.08% -1.93% 466.63% 201.49% 23.08% -
  Horiz. % 1,508.42% 1,957.14% 2,061.90% 2,102.56% 371.06% 123.08% 100.00%
Tax Rate 25.00 % 19.22 % 19.93 % 21.65 % 6.81 % -4.35 % -20.80 % -
  YoY % 30.07% -3.56% -7.94% 217.91% 256.55% 79.09% -
  Horiz. % -120.19% -92.40% -95.82% -104.09% -32.74% 20.91% 100.00%
Total Cost 53,537 56,714 46,765 44,277 46,157 45,612 41,703 4.25%
  YoY % -5.60% 21.27% 5.62% -4.07% 1.19% 9.37% -
  Horiz. % 128.38% 136.00% 112.14% 106.17% 110.68% 109.37% 100.00%
Net Worth 84,614 8,082,560 56,837 50,077 43,294 42,419 42,767 12.04%
  YoY % -98.95% 14,120.52% 13.50% 15.67% 2.06% -0.81% -
  Horiz. % 197.85% 18,898.97% 132.90% 117.09% 101.23% 99.19% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 84,614 8,082,560 56,837 50,077 43,294 42,419 42,767 12.04%
  YoY % -98.95% 14,120.52% 13.50% 15.67% 2.06% -0.81% -
  Horiz. % 197.85% 18,898.97% 132.90% 117.09% 101.23% 99.19% 100.00%
NOSH 126,290 126,290 42,101 42,082 42,033 41,999 42,343 19.97%
  YoY % 0.00% 199.96% 0.05% 0.12% 0.08% -0.81% -
  Horiz. % 298.25% 298.25% 99.43% 99.38% 99.27% 99.19% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.14 % 8.61 % 10.74 % 11.48 % 2.15 % 0.73 % 0.65 % 49.07%
  YoY % -17.07% -19.83% -6.45% 433.95% 194.52% 12.31% -
  Horiz. % 1,098.46% 1,324.62% 1,652.31% 1,766.15% 330.77% 112.31% 100.00%
ROE 4.87 % 0.07 % 9.90 % 11.46 % 2.34 % 0.79 % 0.64 % 40.22%
  YoY % 6,857.14% -99.29% -13.61% 389.74% 196.20% 23.44% -
  Horiz. % 760.94% 10.94% 1,546.88% 1,790.62% 365.62% 123.44% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 45.65 49.14 124.45 118.86 112.22 109.40 99.13 -12.12%
  YoY % -7.10% -60.51% 4.70% 5.92% 2.58% 10.36% -
  Horiz. % 46.05% 49.57% 125.54% 119.90% 113.20% 110.36% 100.00%
EPS 3.26 4.99 13.37 13.64 2.41 0.80 0.65 30.82%
  YoY % -34.67% -62.68% -1.98% 465.98% 201.25% 23.08% -
  Horiz. % 501.54% 767.69% 2,056.92% 2,098.46% 370.77% 123.08% 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 64.0000 1.3500 1.1900 1.0300 1.0100 1.0100 -6.61%
  YoY % -98.95% 4,640.74% 13.45% 15.53% 1.98% 0.00% -
  Horiz. % 66.34% 6,336.63% 133.66% 117.82% 101.98% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 45.65 49.14 41.49 39.60 37.35 36.38 33.24 5.43%
  YoY % -7.10% 18.44% 4.77% 6.02% 2.67% 9.45% -
  Horiz. % 137.33% 147.83% 124.82% 119.13% 112.36% 109.45% 100.00%
EPS 3.26 4.23 4.46 4.55 0.80 0.27 0.22 56.69%
  YoY % -22.93% -5.16% -1.98% 468.75% 196.30% 22.73% -
  Horiz. % 1,481.82% 1,922.73% 2,027.27% 2,068.18% 363.64% 122.73% 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 63.9999 0.4501 0.3965 0.3428 0.3359 0.3386 12.04%
  YoY % -98.95% 14,119.04% 13.52% 15.67% 2.05% -0.80% -
  Horiz. % 197.87% 18,901.33% 132.93% 117.10% 101.24% 99.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.4800 0.5350 1.1700 1.5300 0.4100 0.3700 0.3900 -
P/RPS 1.05 1.09 0.94 1.29 0.37 0.34 0.39 17.94%
  YoY % -3.67% 15.96% -27.13% 248.65% 8.82% -12.82% -
  Horiz. % 269.23% 279.49% 241.03% 330.77% 94.87% 87.18% 100.00%
P/EPS 14.72 12.65 8.75 11.22 17.01 46.25 60.49 -20.98%
  YoY % 16.36% 44.57% -22.01% -34.04% -63.22% -23.54% -
  Horiz. % 24.33% 20.91% 14.47% 18.55% 28.12% 76.46% 100.00%
EY 6.79 7.91 11.43 8.92 5.88 2.16 1.65 26.58%
  YoY % -14.16% -30.80% 28.14% 51.70% 172.22% 30.91% -
  Horiz. % 411.52% 479.39% 692.73% 540.61% 356.36% 130.91% 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 0.72 0.01 0.87 1.29 0.40 0.37 0.39 10.75%
  YoY % 7,100.00% -98.85% -32.56% 222.50% 8.11% -5.13% -
  Horiz. % 184.62% 2.56% 223.08% 330.77% 102.56% 94.87% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 22/02/18 22/02/17 24/02/16 02/03/15 19/02/14 07/02/13 -
Price 0.4500 0.5000 1.3900 1.7000 0.4300 0.4000 0.3850 -
P/RPS 0.99 1.02 1.12 1.43 0.38 0.37 0.39 16.79%
  YoY % -2.94% -8.93% -21.68% 276.32% 2.70% -5.13% -
  Horiz. % 253.85% 261.54% 287.18% 366.67% 97.44% 94.87% 100.00%
P/EPS 13.80 11.82 10.40 12.46 17.84 50.00 59.72 -21.66%
  YoY % 16.75% 13.65% -16.53% -30.16% -64.32% -16.28% -
  Horiz. % 23.11% 19.79% 17.41% 20.86% 29.87% 83.72% 100.00%
EY 7.25 8.46 9.62 8.02 5.60 2.00 1.67 27.71%
  YoY % -14.30% -12.06% 19.95% 43.21% 180.00% 19.76% -
  Horiz. % 434.13% 506.59% 576.05% 480.24% 335.33% 119.76% 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 0.67 0.01 1.03 1.43 0.42 0.40 0.38 9.91%
  YoY % 6,600.00% -99.03% -27.97% 240.48% 5.00% 5.26% -
  Horiz. % 176.32% 2.63% 271.05% 376.32% 110.53% 105.26% 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. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS