Highlights

[CWG] YoY Cumulative 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 -     61.24%    YoY -     -22.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 48,155 57,655 62,057 52,394 50,017 47,170 45,948 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 2,877 5,491 6,614 7,030 7,326 1,087 322 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 -764 -1,373 -1,271 -1,401 -1,586 -74 14 -
  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 2,113 4,118 5,343 5,629 5,740 1,013 336 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 2,113 4,118 5,343 5,629 5,740 1,013 336 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 46,042 53,537 56,714 46,765 44,277 46,157 45,612 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 2.50 % 4.87 % 0.07 % 9.90 % 11.46 % 2.34 % 0.79 % 21.16%
  YoY % -48.67% 6,857.14% -99.29% -13.61% 389.74% 196.20% -
  Horiz. % 316.46% 616.46% 8.86% 1,253.16% 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 38.13 45.65 49.14 124.45 118.86 112.22 109.40 -16.10%
  YoY % -16.47% -7.10% -60.51% 4.70% 5.92% 2.58% -
  Horiz. % 34.85% 41.73% 44.92% 113.76% 108.65% 102.58% 100.00%
EPS 1.67 3.26 4.99 13.37 13.64 2.41 0.80 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 38.13 45.65 49.14 41.49 39.60 37.35 36.38 0.79%
  YoY % -16.47% -7.10% 18.44% 4.77% 6.02% 2.67% -
  Horiz. % 104.81% 125.48% 135.07% 114.05% 108.85% 102.67% 100.00%
EPS 1.67 3.26 4.23 4.46 4.55 0.80 0.27 35.47%
  YoY % -48.77% -22.93% -5.16% -1.98% 468.75% 196.30% -
  Horiz. % 618.52% 1,207.41% 1,566.67% 1,651.85% 1,685.19% 296.30% 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 1.01 1.05 1.09 0.94 1.29 0.37 0.34 19.89%
  YoY % -3.81% -3.67% 15.96% -27.13% 248.65% 8.82% -
  Horiz. % 297.06% 308.82% 320.59% 276.47% 379.41% 108.82% 100.00%
P/EPS 23.01 14.72 12.65 8.75 11.22 17.01 46.25 -10.98%
  YoY % 56.32% 16.36% 44.57% -22.01% -34.04% -63.22% -
  Horiz. % 49.75% 31.83% 27.35% 18.92% 24.26% 36.78% 100.00%
EY 4.35 6.79 7.91 11.43 8.92 5.88 2.16 12.37%
  YoY % -35.94% -14.16% -30.80% 28.14% 51.70% 172.22% -
  Horiz. % 201.39% 314.35% 366.20% 529.17% 412.96% 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 1.00 0.99 1.02 1.12 1.43 0.38 0.37 18.01%
  YoY % 1.01% -2.94% -8.93% -21.68% 276.32% 2.70% -
  Horiz. % 270.27% 267.57% 275.68% 302.70% 386.49% 102.70% 100.00%
P/EPS 22.71 13.80 11.82 10.40 12.46 17.84 50.00 -12.32%
  YoY % 64.57% 16.75% 13.65% -16.53% -30.16% -64.32% -
  Horiz. % 45.42% 27.60% 23.64% 20.80% 24.92% 35.68% 100.00%
EY 4.40 7.25 8.46 9.62 8.02 5.60 2.00 14.04%
  YoY % -39.31% -14.30% -12.06% 19.95% 43.21% 180.00% -
  Horiz. % 220.00% 362.50% 423.00% 481.00% 401.00% 280.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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