Highlights

[CWG] YoY 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 -     131.71%    YoY -     -5.63%
Quarter Report


View:


Show?  YoY % Horiz. %

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 15,583 23,863 26,966 31,853 30,770 28,480 29,898 -10.28%
  YoY % -34.70% -11.51% -15.34% 3.52% 8.04% -4.74% -
  Horiz. % 52.12% 79.81% 90.19% 106.54% 102.92% 95.26% 100.00%
PBT -599 1,958 2,072 3,033 5,418 3,819 1,537 -
  YoY % -130.59% -5.50% -31.68% -44.02% 41.87% 148.47% -
  Horiz. % -38.97% 127.39% 134.81% 197.33% 352.50% 248.47% 100.00%
Tax 110 -482 -508 -529 -1,077 -836 -159 -
  YoY % 122.82% 5.12% 3.97% 50.88% -28.83% -425.79% -
  Horiz. % -69.18% 303.14% 319.50% 332.70% 677.36% 525.79% 100.00%
NP -489 1,476 1,564 2,504 4,341 2,983 1,378 -
  YoY % -133.13% -5.63% -37.54% -42.32% 45.52% 116.47% -
  Horiz. % -35.49% 107.11% 113.50% 181.71% 315.02% 216.47% 100.00%
NP to SH -489 1,476 1,564 2,504 4,341 2,983 1,378 -
  YoY % -133.13% -5.63% -37.54% -42.32% 45.52% 116.47% -
  Horiz. % -35.49% 107.11% 113.50% 181.71% 315.02% 216.47% 100.00%
Tax Rate - % 24.62 % 24.52 % 17.44 % 19.88 % 21.89 % 10.34 % -
  YoY % 0.00% 0.41% 40.60% -12.27% -9.18% 111.70% -
  Horiz. % 0.00% 238.10% 237.14% 168.67% 192.26% 211.70% 100.00%
Total Cost 16,072 22,387 25,402 29,349 26,429 25,497 28,520 -9.11%
  YoY % -28.21% -11.87% -13.45% 11.05% 3.66% -10.60% -
  Horiz. % 56.35% 78.50% 89.07% 102.91% 92.67% 89.40% 100.00%
Net Worth 84,283 84,614 84,614 8,082,560 56,841 50,067 43,404 11.68%
  YoY % -0.39% 0.00% -98.95% 14,119.49% 13.53% 15.35% -
  Horiz. % 194.18% 194.94% 194.94% 18,621.31% 130.96% 115.35% 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 56,841 50,067 43,404 11.68%
  YoY % -0.39% 0.00% -98.95% 14,119.49% 13.53% 15.35% -
  Horiz. % 194.18% 194.94% 194.94% 18,621.31% 130.96% 115.35% 100.00%
NOSH 125,796 126,290 126,290 126,290 42,104 42,073 42,140 19.97%
  YoY % -0.39% 0.00% 0.00% 199.94% 0.07% -0.16% -
  Horiz. % 298.51% 299.69% 299.69% 299.69% 99.91% 99.84% 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 -3.14 % 6.19 % 5.80 % 7.86 % 14.11 % 10.47 % 4.61 % -
  YoY % -150.73% 6.72% -26.21% -44.29% 34.77% 127.11% -
  Horiz. % -68.11% 134.27% 125.81% 170.50% 306.07% 227.11% 100.00%
ROE -0.58 % 1.74 % 1.85 % 0.03 % 7.64 % 5.96 % 3.17 % -
  YoY % -133.33% -5.95% 6,066.67% -99.61% 28.19% 88.01% -
  Horiz. % -18.30% 54.89% 58.36% 0.95% 241.01% 188.01% 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 12.39 18.90 21.35 25.22 73.08 67.69 70.95 -25.22%
  YoY % -34.44% -11.48% -15.34% -65.49% 7.96% -4.59% -
  Horiz. % 17.46% 26.64% 30.09% 35.55% 103.00% 95.41% 100.00%
EPS -0.39 1.17 1.24 1.98 10.31 7.09 3.27 -
  YoY % -133.33% -5.65% -37.37% -80.80% 45.42% 116.82% -
  Horiz. % -11.93% 35.78% 37.92% 60.55% 315.29% 216.82% 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 12.34 18.90 21.35 25.22 24.36 22.55 23.67 -10.28%
  YoY % -34.71% -11.48% -15.34% 3.53% 8.03% -4.73% -
  Horiz. % 52.13% 79.85% 90.20% 106.55% 102.92% 95.27% 100.00%
EPS -0.39 1.17 1.24 1.98 3.44 2.36 1.09 -
  YoY % -133.33% -5.65% -37.37% -42.44% 45.76% 116.51% -
  Horiz. % -35.78% 107.34% 113.76% 181.65% 315.60% 216.51% 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 0.3964 0.3437 11.68%
  YoY % -0.39% 0.00% -98.95% 14,119.04% 13.55% 15.33% -
  Horiz. % 194.18% 194.94% 194.94% 18,620.86% 130.96% 115.33% 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 2.66 2.04 2.25 2.12 1.60 2.26 0.58 28.87%
  YoY % 30.39% -9.33% 6.13% 32.50% -29.20% 289.66% -
  Horiz. % 458.62% 351.72% 387.93% 365.52% 275.86% 389.66% 100.00%
P/EPS -84.89 32.94 38.76 26.98 11.35 21.58 12.54 -
  YoY % -357.71% -15.02% 43.66% 137.71% -47.41% 72.09% -
  Horiz. % -676.95% 262.68% 309.09% 215.15% 90.51% 172.09% 100.00%
EY -1.18 3.04 2.58 3.71 8.81 4.63 7.98 -
  YoY % -138.82% 17.83% -30.46% -57.89% 90.28% -41.98% -
  Horiz. % -14.79% 38.10% 32.33% 46.49% 110.40% 58.02% 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 2.91 2.01 2.11 1.98 1.90 2.51 0.61 29.72%
  YoY % 44.78% -4.74% 6.57% 4.21% -24.30% 311.48% -
  Horiz. % 477.05% 329.51% 345.90% 324.59% 311.48% 411.48% 100.00%
P/EPS -92.61 32.51 36.34 25.22 13.48 23.98 13.15 -
  YoY % -384.87% -10.54% 44.09% 87.09% -43.79% 82.36% -
  Horiz. % -704.26% 247.22% 276.35% 191.79% 102.51% 182.36% 100.00%
EY -1.08 3.08 2.75 3.97 7.42 4.17 7.60 -
  YoY % -135.06% 12.00% -30.73% -46.50% 77.94% -45.13% -
  Horiz. % -14.21% 40.53% 36.18% 52.24% 97.63% 54.87% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS