Highlights

[CWG] YoY Quarter Result on 2018-09-30 [#1]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 04-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     257.70%    YoY -     -10.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 30,689 30,204 21,624 21,537 17,272 18,838 14,996 12.67%
  YoY % 1.61% 39.68% 0.40% 24.69% -8.31% 25.62% -
  Horiz. % 204.65% 201.41% 144.20% 143.62% 115.18% 125.62% 100.00%
PBT 3,419 3,581 1,612 3,507 -450 -599 -759 -
  YoY % -4.52% 122.15% -54.03% 879.33% 24.87% 21.08% -
  Horiz. % -450.46% -471.80% -212.38% -462.06% 59.29% 78.92% 100.00%
Tax -865 -742 -324 -750 85 108 161 -
  YoY % -16.58% -129.01% 56.80% -982.35% -21.30% -32.92% -
  Horiz. % -537.27% -460.87% -201.24% -465.84% 52.80% 67.08% 100.00%
NP 2,554 2,839 1,288 2,757 -365 -491 -598 -
  YoY % -10.04% 120.42% -53.28% 855.34% 25.66% 17.89% -
  Horiz. % -427.09% -474.75% -215.38% -461.04% 61.04% 82.11% 100.00%
NP to SH 2,554 2,839 1,288 2,757 -365 -491 -598 -
  YoY % -10.04% 120.42% -53.28% 855.34% 25.66% 17.89% -
  Horiz. % -427.09% -474.75% -215.38% -461.04% 61.04% 82.11% 100.00%
Tax Rate 25.30 % 20.72 % 20.10 % 21.39 % - % - % - % -
  YoY % 22.10% 3.08% -6.03% 0.00% 0.00% 0.00% -
  Horiz. % 118.28% 96.87% 93.97% 100.00% - - -
Total Cost 28,135 27,365 20,336 18,780 17,637 19,329 15,594 10.33%
  YoY % 2.81% 34.56% 8.29% 6.48% -8.75% 23.95% -
  Horiz. % 180.42% 175.48% 130.41% 120.43% 113.10% 123.95% 100.00%
Net Worth 84,614 58,970 52,193 47,984 41,534 41,546 41,761 12.48%
  YoY % 43.49% 12.98% 8.77% 15.53% -0.03% -0.52% -
  Horiz. % 202.61% 141.21% 124.98% 114.90% 99.46% 99.48% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 84,614 58,970 52,193 47,984 41,534 41,546 41,761 12.48%
  YoY % 43.49% 12.98% 8.77% 15.53% -0.03% -0.52% -
  Horiz. % 202.61% 141.21% 124.98% 114.90% 99.46% 99.48% 100.00%
NOSH 126,290 84,243 42,091 42,091 41,954 41,965 42,183 20.04%
  YoY % 49.91% 100.14% -0.00% 0.33% -0.03% -0.52% -
  Horiz. % 299.39% 199.71% 99.78% 99.78% 99.46% 99.48% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.32 % 9.40 % 5.96 % 12.80 % -2.11 % -2.61 % -3.99 % -
  YoY % -11.49% 57.72% -53.44% 706.64% 19.16% 34.59% -
  Horiz. % -208.52% -235.59% -149.37% -320.80% 52.88% 65.41% 100.00%
ROE 3.02 % 4.81 % 2.47 % 5.75 % -0.88 % -1.18 % -1.43 % -
  YoY % -37.21% 94.74% -57.04% 753.41% 25.42% 17.48% -
  Horiz. % -211.19% -336.36% -172.73% -402.10% 61.54% 82.52% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 24.30 35.85 51.37 51.17 41.17 44.89 35.55 -6.14%
  YoY % -32.22% -30.21% 0.39% 24.29% -8.29% 26.27% -
  Horiz. % 68.35% 100.84% 144.50% 143.94% 115.81% 126.27% 100.00%
EPS 2.02 3.37 3.06 6.55 -0.87 -1.17 -1.42 -
  YoY % -40.06% 10.13% -53.28% 852.87% 25.64% 17.61% -
  Horiz. % -142.25% -237.32% -215.49% -461.27% 61.27% 82.39% 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 0.7000 1.2400 1.1400 0.9900 0.9900 0.9900 -6.30%
  YoY % -4.29% -43.55% 8.77% 15.15% 0.00% 0.00% -
  Horiz. % 67.68% 70.71% 125.25% 115.15% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 24.30 23.92 17.12 17.05 13.68 14.92 11.87 12.68%
  YoY % 1.59% 39.72% 0.41% 24.63% -8.31% 25.70% -
  Horiz. % 204.72% 201.52% 144.23% 143.64% 115.25% 125.70% 100.00%
EPS 2.02 2.25 1.02 2.18 -0.29 -0.39 -0.47 -
  YoY % -10.22% 120.59% -53.21% 851.72% 25.64% 17.02% -
  Horiz. % -429.79% -478.72% -217.02% -463.83% 61.70% 82.98% 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 0.4669 0.4133 0.3800 0.3289 0.3290 0.3307 12.48%
  YoY % 43.50% 12.97% 8.76% 15.54% -0.03% -0.51% -
  Horiz. % 202.60% 141.19% 124.98% 114.91% 99.46% 99.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.4600 0.5050 1.2200 0.6350 0.5550 0.4100 0.4000 -
P/RPS 1.89 1.41 2.37 1.24 1.35 0.91 1.13 8.95%
  YoY % 34.04% -40.51% 91.13% -8.15% 48.35% -19.47% -
  Horiz. % 167.26% 124.78% 209.73% 109.73% 119.47% 80.53% 100.00%
P/EPS 22.75 14.99 39.87 9.69 -63.79 -35.04 -28.22 -
  YoY % 51.77% -62.40% 311.46% 115.19% -82.05% -24.17% -
  Horiz. % -80.62% -53.12% -141.28% -34.34% 226.05% 124.17% 100.00%
EY 4.40 6.67 2.51 10.31 -1.57 -2.85 -3.54 -
  YoY % -34.03% 165.74% -75.65% 756.69% 44.91% 19.49% -
  Horiz. % -124.29% -188.42% -70.90% -291.24% 44.35% 80.51% 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 0.69 0.72 0.98 0.56 0.56 0.41 0.40 9.51%
  YoY % -4.17% -26.53% 75.00% 0.00% 36.59% 2.50% -
  Horiz. % 172.50% 180.00% 245.00% 140.00% 140.00% 102.50% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 04/12/18 23/11/17 23/11/16 25/11/15 26/11/14 27/11/13 28/11/12 -
Price 0.4550 0.4950 1.2200 0.9900 0.5150 0.3900 0.4000 -
P/RPS 1.87 1.38 2.37 1.93 1.25 0.87 1.13 8.75%
  YoY % 35.51% -41.77% 22.80% 54.40% 43.68% -23.01% -
  Horiz. % 165.49% 122.12% 209.73% 170.80% 110.62% 76.99% 100.00%
P/EPS 22.50 14.69 39.87 15.11 -59.20 -33.33 -28.22 -
  YoY % 53.17% -63.16% 163.86% 125.52% -77.62% -18.11% -
  Horiz. % -79.73% -52.06% -141.28% -53.54% 209.78% 118.11% 100.00%
EY 4.44 6.81 2.51 6.62 -1.69 -3.00 -3.54 -
  YoY % -34.80% 171.31% -62.08% 491.72% 43.67% 15.25% -
  Horiz. % -125.42% -192.37% -70.90% -187.01% 47.74% 84.75% 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 0.68 0.71 0.98 0.87 0.52 0.39 0.40 9.24%
  YoY % -4.23% -27.55% 12.64% 67.31% 33.33% -2.50% -
  Horiz. % 170.00% 177.50% 245.00% 217.50% 130.00% 97.50% 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.
 


 

161  106  351  1584 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HUBLINE 0.040.00 
 PRESBHD 0.295-0.01 
 ARMADA 0.16+0.005 
 SUMATEC 0.02+0.005 
 HSI-C3X 0.445-0.02 
 HSI-H4O 0.42+0.015 
 HSI-C3T 0.10-0.01 
 VELESTO 0.205-0.005 
 SAPNRG 0.3450.00 
 A50CHIN-C28 0.1350.00 
Partners & Brokers