Highlights

[CWG] YoY Cumulative Quarter Result on 2019-12-31 [#2]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 26-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     231.71%    YoY -     -48.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 33,032 48,155 57,655 62,057 52,394 50,017 47,170 -5.76%
  YoY % -31.40% -16.48% -7.09% 18.44% 4.75% 6.04% -
  Horiz. % 70.03% 102.09% 122.23% 131.56% 111.07% 106.04% 100.00%
PBT -410 2,877 5,491 6,614 7,030 7,326 1,087 -
  YoY % -114.25% -47.61% -16.98% -5.92% -4.04% 573.97% -
  Horiz. % -37.72% 264.67% 505.15% 608.46% 646.73% 673.97% 100.00%
Tax 37 -764 -1,373 -1,271 -1,401 -1,586 -74 -
  YoY % 104.84% 44.36% -8.03% 9.28% 11.66% -2,043.24% -
  Horiz. % -50.00% 1,032.43% 1,855.41% 1,717.57% 1,893.24% 2,143.24% 100.00%
NP -373 2,113 4,118 5,343 5,629 5,740 1,013 -
  YoY % -117.65% -48.69% -22.93% -5.08% -1.93% 466.63% -
  Horiz. % -36.82% 208.59% 406.52% 527.44% 555.68% 566.63% 100.00%
NP to SH -373 2,113 4,118 5,343 5,629 5,740 1,013 -
  YoY % -117.65% -48.69% -22.93% -5.08% -1.93% 466.63% -
  Horiz. % -36.82% 208.59% 406.52% 527.44% 555.68% 566.63% 100.00%
Tax Rate - % 26.56 % 25.00 % 19.22 % 19.93 % 21.65 % 6.81 % -
  YoY % 0.00% 6.24% 30.07% -3.56% -7.94% 217.91% -
  Horiz. % 0.00% 390.01% 367.11% 282.23% 292.66% 317.91% 100.00%
Total Cost 33,405 46,042 53,537 56,714 46,765 44,277 46,157 -5.24%
  YoY % -27.45% -14.00% -5.60% 21.27% 5.62% -4.07% -
  Horiz. % 72.37% 99.75% 115.99% 122.87% 101.32% 95.93% 100.00%
Net Worth 84,283 84,614 84,614 8,082,560 56,837 50,077 43,294 11.73%
  YoY % -0.39% 0.00% -98.95% 14,120.52% 13.50% 15.67% -
  Horiz. % 194.68% 195.44% 195.44% 18,668.93% 131.28% 115.67% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 84,283 84,614 84,614 8,082,560 56,837 50,077 43,294 11.73%
  YoY % -0.39% 0.00% -98.95% 14,120.52% 13.50% 15.67% -
  Horiz. % 194.68% 195.44% 195.44% 18,668.93% 131.28% 115.67% 100.00%
NOSH 125,796 126,290 126,290 126,290 42,101 42,082 42,033 20.03%
  YoY % -0.39% 0.00% 0.00% 199.96% 0.05% 0.12% -
  Horiz. % 299.28% 300.45% 300.45% 300.45% 100.16% 100.12% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -1.13 % 4.39 % 7.14 % 8.61 % 10.74 % 11.48 % 2.15 % -
  YoY % -125.74% -38.52% -17.07% -19.83% -6.45% 433.95% -
  Horiz. % -52.56% 204.19% 332.09% 400.47% 499.53% 533.95% 100.00%
ROE -0.44 % 2.50 % 4.87 % 0.07 % 9.90 % 11.46 % 2.34 % -
  YoY % -117.60% -48.67% 6,857.14% -99.29% -13.61% 389.74% -
  Horiz. % -18.80% 106.84% 208.12% 2.99% 423.08% 489.74% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 26.26 38.13 45.65 49.14 124.45 118.86 112.22 -21.48%
  YoY % -31.13% -16.47% -7.10% -60.51% 4.70% 5.92% -
  Horiz. % 23.40% 33.98% 40.68% 43.79% 110.90% 105.92% 100.00%
EPS -0.30 1.67 3.26 4.99 13.37 13.64 2.41 -
  YoY % -117.96% -48.77% -34.67% -62.68% -1.98% 465.98% -
  Horiz. % -12.45% 69.29% 135.27% 207.05% 554.77% 565.98% 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 0.6700 64.0000 1.3500 1.1900 1.0300 -6.91%
  YoY % 0.00% 0.00% -98.95% 4,640.74% 13.45% 15.53% -
  Horiz. % 65.05% 65.05% 65.05% 6,213.59% 131.07% 115.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 26.16 38.13 45.65 49.14 41.49 39.60 37.35 -5.76%
  YoY % -31.39% -16.47% -7.10% 18.44% 4.77% 6.02% -
  Horiz. % 70.04% 102.09% 122.22% 131.57% 111.08% 106.02% 100.00%
EPS -0.30 1.67 3.26 4.23 4.46 4.55 0.80 -
  YoY % -117.96% -48.77% -22.93% -5.16% -1.98% 468.75% -
  Horiz. % -37.50% 208.75% 407.50% 528.75% 557.50% 568.75% 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 0.6674 0.6700 0.6700 63.9999 0.4501 0.3965 0.3428 11.73%
  YoY % -0.39% 0.00% -98.95% 14,119.04% 13.52% 15.67% -
  Horiz. % 194.69% 195.45% 195.45% 18,669.75% 131.30% 115.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.3300 0.3850 0.4800 0.5350 1.1700 1.5300 0.4100 -
P/RPS 1.26 1.01 1.05 1.09 0.94 1.29 0.37 22.63%
  YoY % 24.75% -3.81% -3.67% 15.96% -27.13% 248.65% -
  Horiz. % 340.54% 272.97% 283.78% 294.59% 254.05% 348.65% 100.00%
P/EPS -111.29 23.01 14.72 12.65 8.75 11.22 17.01 -
  YoY % -583.66% 56.32% 16.36% 44.57% -22.01% -34.04% -
  Horiz. % -654.26% 135.27% 86.54% 74.37% 51.44% 65.96% 100.00%
EY -0.90 4.35 6.79 7.91 11.43 8.92 5.88 -
  YoY % -120.69% -35.94% -14.16% -30.80% 28.14% 51.70% -
  Horiz. % -15.31% 73.98% 115.48% 134.52% 194.39% 151.70% 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 0.49 0.57 0.72 0.01 0.87 1.29 0.40 3.44%
  YoY % -14.04% -20.83% 7,100.00% -98.85% -32.56% 222.50% -
  Horiz. % 122.50% 142.50% 180.00% 2.50% 217.50% 322.50% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 26/02/20 26/02/19 22/02/18 22/02/17 24/02/16 02/03/15 -
Price 0.3600 0.3800 0.4500 0.5000 1.3900 1.7000 0.4300 -
P/RPS 1.37 1.00 0.99 1.02 1.12 1.43 0.38 23.80%
  YoY % 37.00% 1.01% -2.94% -8.93% -21.68% 276.32% -
  Horiz. % 360.53% 263.16% 260.53% 268.42% 294.74% 376.32% 100.00%
P/EPS -121.41 22.71 13.80 11.82 10.40 12.46 17.84 -
  YoY % -634.61% 64.57% 16.75% 13.65% -16.53% -30.16% -
  Horiz. % -680.55% 127.30% 77.35% 66.26% 58.30% 69.84% 100.00%
EY -0.82 4.40 7.25 8.46 9.62 8.02 5.60 -
  YoY % -118.64% -39.31% -14.30% -12.06% 19.95% 43.21% -
  Horiz. % -14.64% 78.57% 129.46% 151.07% 171.79% 143.21% 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 0.57 0.67 0.01 1.03 1.43 0.42 4.27%
  YoY % -5.26% -14.93% 6,600.00% -99.03% -27.97% 240.48% -
  Horiz. % 128.57% 135.71% 159.52% 2.38% 245.24% 340.48% 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. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. 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
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS