Highlights

[CWG] YoY TTM 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 -     -4.33%    YoY -     -21.34%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 105,900 109,292 92,439 99,527 87,335 90,066 82,459 4.26%
  YoY % -3.10% 18.23% -7.12% 13.96% -3.03% 9.23% -
  Horiz. % 128.43% 132.54% 112.10% 120.70% 105.91% 109.23% 100.00%
PBT 7,402 10,494 6,993 7,510 515 -673 -6,558 -
  YoY % -29.46% 50.06% -6.88% 1,358.25% 176.52% 89.74% -
  Horiz. % -112.87% -160.02% -106.63% -114.52% -7.85% 10.26% 100.00%
Tax -1,112 -2,498 -1,495 -1,490 -254 433 -461 15.80%
  YoY % 55.48% -67.09% -0.34% -486.61% -158.66% 193.93% -
  Horiz. % 241.21% 541.87% 324.30% 323.21% 55.10% -93.93% 100.00%
NP 6,290 7,996 5,498 6,020 261 -240 -7,019 -
  YoY % -21.34% 45.43% -8.67% 2,206.51% 208.75% 96.58% -
  Horiz. % -89.61% -113.92% -78.33% -85.77% -3.72% 3.42% 100.00%
NP to SH 6,290 7,996 5,498 6,020 261 -240 -7,008 -
  YoY % -21.34% 45.43% -8.67% 2,206.51% 208.75% 96.58% -
  Horiz. % -89.75% -114.10% -78.45% -85.90% -3.72% 3.42% 100.00%
Tax Rate 15.02 % 23.80 % 21.38 % 19.84 % 49.32 % - % - % -
  YoY % -36.89% 11.32% 7.76% -59.77% 0.00% 0.00% -
  Horiz. % 30.45% 48.26% 43.35% 40.23% 100.00% - -
Total Cost 99,610 101,296 86,941 93,507 87,074 90,306 89,478 1.80%
  YoY % -1.66% 16.51% -7.02% 7.39% -3.58% 0.93% -
  Horiz. % 111.32% 113.21% 97.16% 104.50% 97.31% 100.93% 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 1,894 1,262 1,472 0 0 0 0 -
  YoY % 50.00% -14.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.65% 85.77% 100.00% - - - -
Div Payout % 30.12 % 15.79 % 26.78 % - % - % - % - % -
  YoY % 90.75% -41.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.47% 58.96% 100.00% - - - -
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 5.94 % 7.32 % 5.95 % 6.05 % 0.30 % -0.27 % -8.51 % -
  YoY % -18.85% 23.03% -1.65% 1,916.67% 211.11% 96.83% -
  Horiz. % -69.80% -86.02% -69.92% -71.09% -3.53% 3.17% 100.00%
ROE 7.43 % 13.56 % 10.53 % 12.55 % 0.63 % -0.58 % -16.78 % -
  YoY % -45.21% 28.77% -16.10% 1,892.06% 208.62% 96.54% -
  Horiz. % -44.28% -80.81% -62.75% -74.79% -3.75% 3.46% 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 83.85 129.73 219.61 236.45 208.17 214.62 195.48 -13.15%
  YoY % -35.37% -40.93% -7.12% 13.59% -3.01% 9.79% -
  Horiz. % 42.89% 66.36% 112.34% 120.96% 106.49% 109.79% 100.00%
EPS 4.98 9.49 13.06 14.30 0.62 -0.57 -16.61 -
  YoY % -47.52% -27.34% -8.67% 2,206.45% 208.77% 96.57% -
  Horiz. % -29.98% -57.13% -78.63% -86.09% -3.73% 3.43% 100.00%
DPS 1.50 1.50 3.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -57.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.86% 42.86% 100.00% - - - -
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 83.85 86.54 73.20 78.81 69.15 71.32 65.29 4.26%
  YoY % -3.11% 18.22% -7.12% 13.97% -3.04% 9.24% -
  Horiz. % 128.43% 132.55% 112.12% 120.71% 105.91% 109.24% 100.00%
EPS 4.98 6.33 4.35 4.77 0.21 -0.19 -5.55 -
  YoY % -21.33% 45.52% -8.81% 2,171.43% 210.53% 96.58% -
  Horiz. % -89.73% -114.05% -78.38% -85.95% -3.78% 3.42% 100.00%
DPS 1.50 1.00 1.17 0.00 0.00 0.00 0.00 -
  YoY % 50.00% -14.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.21% 85.47% 100.00% - - - -
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 0.55 0.39 0.56 0.27 0.27 0.19 0.20 18.36%
  YoY % 41.03% -30.36% 107.41% 0.00% 42.11% -5.00% -
  Horiz. % 275.00% 195.00% 280.00% 135.00% 135.00% 95.00% 100.00%
P/EPS 9.24 5.32 9.34 4.44 89.21 -71.69 -2.41 -
  YoY % 73.68% -43.04% 110.36% -95.02% 224.44% -2,874.69% -
  Horiz. % -383.40% -220.75% -387.55% -184.23% -3,701.66% 2,974.69% 100.00%
EY 10.83 18.80 10.71 22.52 1.12 -1.39 -41.53 -
  YoY % -42.39% 75.54% -52.44% 1,910.71% 180.58% 96.65% -
  Horiz. % -26.08% -45.27% -25.79% -54.23% -2.70% 3.35% 100.00%
DY 3.26 2.97 2.87 0.00 0.00 0.00 0.00 -
  YoY % 9.76% 3.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.59% 103.48% 100.00% - - - -
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 0.54 0.38 0.56 0.42 0.25 0.18 0.20 17.99%
  YoY % 42.11% -32.14% 33.33% 68.00% 38.89% -10.00% -
  Horiz. % 270.00% 190.00% 280.00% 210.00% 125.00% 90.00% 100.00%
P/EPS 9.14 5.22 9.34 6.92 82.78 -68.19 -2.41 -
  YoY % 75.10% -44.11% 34.97% -91.64% 221.40% -2,729.46% -
  Horiz. % -379.25% -216.60% -387.55% -287.14% -3,434.85% 2,829.46% 100.00%
EY 10.95 19.17 10.71 14.45 1.21 -1.47 -41.53 -
  YoY % -42.88% 78.99% -25.88% 1,094.21% 182.31% 96.46% -
  Horiz. % -26.37% -46.16% -25.79% -34.79% -2.91% 3.54% 100.00%
DY 3.30 3.03 2.87 0.00 0.00 0.00 0.00 -
  YoY % 8.91% 5.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.98% 105.57% 100.00% - - - -
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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers