Highlights

[CWG] YoY Quarter Result on 2018-03-31 [#3]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     -79.31%    YoY -     -23.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 13,342 11,932 15,108 16,681 20,561 16,266 16,924 -3.88%
  YoY % 11.82% -21.02% -9.43% -18.87% 26.40% -3.89% -
  Horiz. % 78.83% 70.50% 89.27% 98.56% 121.49% 96.11% 100.00%
PBT -543 -1,955 -976 50 985 -161 -335 8.37%
  YoY % 72.23% -100.31% -2,052.00% -94.92% 711.80% 51.94% -
  Horiz. % 162.09% 583.58% 291.34% -14.93% -294.03% 48.06% 100.00%
Tax 254 557 226 468 -309 88 24 48.12%
  YoY % -54.40% 146.46% -51.71% 251.46% -451.14% 266.67% -
  Horiz. % 1,058.33% 2,320.83% 941.67% 1,950.00% -1,287.50% 366.67% 100.00%
NP -289 -1,398 -750 518 676 -73 -311 -1.21%
  YoY % 79.33% -86.40% -244.79% -23.37% 1,026.03% 76.53% -
  Horiz. % 92.93% 449.52% 241.16% -166.56% -217.36% 23.47% 100.00%
NP to SH -289 -1,398 -750 518 676 -73 -311 -1.21%
  YoY % 79.33% -86.40% -244.79% -23.37% 1,026.03% 76.53% -
  Horiz. % 92.93% 449.52% 241.16% -166.56% -217.36% 23.47% 100.00%
Tax Rate - % - % - % -936.00 % 31.37 % - % - % -
  YoY % 0.00% 0.00% 0.00% -3,083.74% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -2,983.74% 100.00% - -
Total Cost 13,631 13,330 15,858 16,163 19,885 16,339 17,235 -3.83%
  YoY % 2.26% -15.94% -1.89% -18.72% 21.70% -5.20% -
  Horiz. % 79.09% 77.34% 92.01% 93.78% 115.38% 94.80% 100.00%
Net Worth 84,283 84,529 83,351 80,825 55,989 50,670 42,867 11.92%
  YoY % -0.29% 1.41% 3.13% 44.36% 10.50% 18.20% -
  Horiz. % 196.61% 197.19% 194.44% 188.55% 130.61% 118.20% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 84,283 84,529 83,351 80,825 55,989 50,670 42,867 11.92%
  YoY % -0.29% 1.41% 3.13% 44.36% 10.50% 18.20% -
  Horiz. % 196.61% 197.19% 194.44% 188.55% 130.61% 118.20% 100.00%
NOSH 125,796 126,164 126,290 126,290 42,097 42,941 42,027 20.03%
  YoY % -0.29% -0.10% 0.00% 200.00% -1.97% 2.18% -
  Horiz. % 299.32% 300.20% 300.50% 300.50% 100.17% 102.18% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -2.17 % -11.72 % -4.96 % 3.11 % 3.29 % -0.45 % -1.84 % 2.78%
  YoY % 81.48% -136.29% -259.49% -5.47% 831.11% 75.54% -
  Horiz. % 117.93% 636.96% 269.57% -169.02% -178.80% 24.46% 100.00%
ROE -0.34 % -1.65 % -0.90 % 0.64 % 1.21 % -0.14 % -0.73 % -11.95%
  YoY % 79.39% -83.33% -240.62% -47.11% 964.29% 80.82% -
  Horiz. % 46.58% 226.03% 123.29% -87.67% -165.75% 19.18% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 10.61 9.46 11.96 13.21 48.84 37.88 40.27 -19.92%
  YoY % 12.16% -20.90% -9.46% -72.95% 28.93% -5.93% -
  Horiz. % 26.35% 23.49% 29.70% 32.80% 121.28% 94.07% 100.00%
EPS -0.23 -1.11 -0.59 0.41 1.61 -0.17 -0.74 -17.68%
  YoY % 79.28% -88.14% -243.90% -74.53% 1,047.06% 77.03% -
  Horiz. % 31.08% 150.00% 79.73% -55.41% -217.57% 22.97% 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 0.6600 0.6400 1.3300 1.1800 1.0200 -6.76%
  YoY % 0.00% 1.52% 3.13% -51.88% 12.71% 15.69% -
  Horiz. % 65.69% 65.69% 64.71% 62.75% 130.39% 115.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 10.56 9.45 11.96 13.21 16.28 12.88 13.40 -3.89%
  YoY % 11.75% -20.99% -9.46% -18.86% 26.40% -3.88% -
  Horiz. % 78.81% 70.52% 89.25% 98.58% 121.49% 96.12% 100.00%
EPS -0.23 -1.11 -0.59 0.41 0.54 -0.06 -0.25 -1.38%
  YoY % 79.28% -88.14% -243.90% -24.07% 1,000.00% 76.00% -
  Horiz. % 92.00% 444.00% 236.00% -164.00% -216.00% 24.00% 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 0.6693 0.6600 0.6400 0.4433 0.4012 0.3394 11.92%
  YoY % -0.28% 1.41% 3.13% 44.37% 10.49% 18.21% -
  Horiz. % 196.64% 197.20% 194.46% 188.57% 130.61% 118.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.3900 0.2550 0.4200 0.4800 1.5600 1.2300 0.4500 -
P/RPS 3.68 2.70 3.51 3.63 3.19 3.25 1.12 21.91%
  YoY % 36.30% -23.08% -3.31% 13.79% -1.85% 190.18% -
  Horiz. % 328.57% 241.07% 313.39% 324.11% 284.82% 290.18% 100.00%
P/EPS -169.76 -23.01 -70.72 117.03 97.15 -723.53 -60.81 18.64%
  YoY % -637.77% 67.46% -160.43% 20.46% 113.43% -1,089.82% -
  Horiz. % 279.16% 37.84% 116.30% -192.45% -159.76% 1,189.82% 100.00%
EY -0.59 -4.35 -1.41 0.85 1.03 -0.14 -1.64 -15.65%
  YoY % 86.44% -208.51% -265.88% -17.48% 835.71% 91.46% -
  Horiz. % 35.98% 265.24% 85.98% -51.83% -62.80% 8.54% 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 0.58 0.38 0.64 0.75 1.17 1.04 0.44 4.71%
  YoY % 52.63% -40.62% -14.67% -35.90% 12.50% 136.36% -
  Horiz. % 131.82% 86.36% 145.45% 170.45% 265.91% 236.36% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date - 28/05/20 29/05/19 - 24/05/17 25/05/16 27/05/15 -
Price 0.0000 0.3000 0.4150 0.5000 1.5300 1.2500 0.4800 -
P/RPS 0.00 3.17 3.47 3.79 3.13 3.30 1.19 -
  YoY % 0.00% -8.65% -8.44% 21.09% -5.15% 177.31% -
  Horiz. % 0.00% 266.39% 291.60% 318.49% 263.03% 277.31% 100.00%
P/EPS 0.00 -27.07 -69.88 121.90 95.28 -735.29 -64.86 -
  YoY % 0.00% 61.26% -157.33% 27.94% 112.96% -1,033.66% -
  Horiz. % -0.00% 41.74% 107.74% -187.94% -146.90% 1,133.66% 100.00%
EY 0.00 -3.69 -1.43 0.82 1.05 -0.14 -1.54 -
  YoY % 0.00% -158.04% -274.39% -21.90% 850.00% 90.91% -
  Horiz. % -0.00% 239.61% 92.86% -53.25% -68.18% 9.09% 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 0.00 0.45 0.63 0.78 1.15 1.06 0.47 -
  YoY % 0.00% -28.57% -19.23% -32.17% 8.49% 125.53% -
  Horiz. % 0.00% 95.74% 134.04% 165.96% 244.68% 225.53% 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