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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 78,062 95,158 105,900 109,292 92,439 99,527 87,335 -1.85%
  YoY % -17.97% -10.14% -3.10% 18.23% -7.12% 13.96% -
  Horiz. % 89.38% 108.96% 121.26% 125.14% 105.84% 113.96% 100.00%
PBT 2,648 4,467 7,402 10,494 6,993 7,510 515 31.34%
  YoY % -40.72% -39.65% -29.46% 50.06% -6.88% 1,358.25% -
  Horiz. % 514.17% 867.38% 1,437.28% 2,037.67% 1,357.86% 1,458.25% 100.00%
Tax -592 -1,196 -1,112 -2,498 -1,495 -1,490 -254 15.13%
  YoY % 50.50% -7.55% 55.48% -67.09% -0.34% -486.61% -
  Horiz. % 233.07% 470.87% 437.80% 983.46% 588.58% 586.61% 100.00%
NP 2,056 3,271 6,290 7,996 5,498 6,020 261 41.01%
  YoY % -37.14% -48.00% -21.34% 45.43% -8.67% 2,206.51% -
  Horiz. % 787.74% 1,253.26% 2,409.96% 3,063.60% 2,106.51% 2,306.51% 100.00%
NP to SH 2,056 3,271 6,290 7,996 5,498 6,020 261 41.01%
  YoY % -37.14% -48.00% -21.34% 45.43% -8.67% 2,206.51% -
  Horiz. % 787.74% 1,253.26% 2,409.96% 3,063.60% 2,106.51% 2,306.51% 100.00%
Tax Rate 22.36 % 26.77 % 15.02 % 23.80 % 21.38 % 19.84 % 49.32 % -12.34%
  YoY % -16.47% 78.23% -36.89% 11.32% 7.76% -59.77% -
  Horiz. % 45.34% 54.28% 30.45% 48.26% 43.35% 40.23% 100.00%
Total Cost 76,006 91,887 99,610 101,296 86,941 93,507 87,074 -2.24%
  YoY % -17.28% -7.75% -1.66% 16.51% -7.02% 7.39% -
  Horiz. % 87.29% 105.53% 114.40% 116.33% 99.85% 107.39% 100.00%
Net Worth 85,541 85,877 84,614 58,970 52,193 47,984 41,534 12.78%
  YoY % -0.39% 1.49% 43.49% 12.98% 8.77% 15.53% -
  Horiz. % 205.95% 206.76% 203.72% 141.98% 125.66% 115.53% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 628 1,894 1,894 1,262 1,472 0 0 -
  YoY % -66.80% 0.00% 50.00% -14.23% 0.00% 0.00% -
  Horiz. % 42.72% 128.65% 128.65% 85.77% 100.00% - -
Div Payout % 30.59 % 57.91 % 30.12 % 15.79 % 26.78 % - % - % -
  YoY % -47.18% 92.26% 90.75% -41.04% 0.00% 0.00% -
  Horiz. % 114.23% 216.24% 112.47% 58.96% 100.00% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 85,541 85,877 84,614 58,970 52,193 47,984 41,534 12.78%
  YoY % -0.39% 1.49% 43.49% 12.98% 8.77% 15.53% -
  Horiz. % 205.95% 206.76% 203.72% 141.98% 125.66% 115.53% 100.00%
NOSH 125,796 126,290 126,290 84,243 42,091 42,091 41,954 20.06%
  YoY % -0.39% 0.00% 49.91% 100.14% -0.00% 0.33% -
  Horiz. % 299.84% 301.02% 301.02% 200.80% 100.33% 100.33% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 2.63 % 3.44 % 5.94 % 7.32 % 5.95 % 6.05 % 0.30 % 43.55%
  YoY % -23.55% -42.09% -18.85% 23.03% -1.65% 1,916.67% -
  Horiz. % 876.67% 1,146.67% 1,980.00% 2,440.00% 1,983.33% 2,016.67% 100.00%
ROE 2.40 % 3.81 % 7.43 % 13.56 % 10.53 % 12.55 % 0.63 % 24.95%
  YoY % -37.01% -48.72% -45.21% 28.77% -16.10% 1,892.06% -
  Horiz. % 380.95% 604.76% 1,179.37% 2,152.38% 1,671.43% 1,992.06% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 62.05 75.35 83.85 129.73 219.61 236.45 208.17 -18.25%
  YoY % -17.65% -10.14% -35.37% -40.93% -7.12% 13.59% -
  Horiz. % 29.81% 36.20% 40.28% 62.32% 105.50% 113.59% 100.00%
EPS 1.63 2.59 4.98 9.49 13.06 14.30 0.62 17.46%
  YoY % -37.07% -47.99% -47.52% -27.34% -8.67% 2,206.45% -
  Horiz. % 262.90% 417.74% 803.23% 1,530.65% 2,106.45% 2,306.45% 100.00%
DPS 0.50 1.50 1.50 1.50 3.50 0.00 0.00 -
  YoY % -66.67% 0.00% 0.00% -57.14% 0.00% 0.00% -
  Horiz. % 14.29% 42.86% 42.86% 42.86% 100.00% - -
NAPS 0.6800 0.6800 0.6700 0.7000 1.2400 1.1400 0.9900 -6.06%
  YoY % 0.00% 1.49% -4.29% -43.55% 8.77% 15.15% -
  Horiz. % 68.69% 68.69% 67.68% 70.71% 125.25% 115.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 61.81 75.35 83.85 86.54 73.20 78.81 69.15 -1.85%
  YoY % -17.97% -10.14% -3.11% 18.22% -7.12% 13.97% -
  Horiz. % 89.39% 108.97% 121.26% 125.15% 105.86% 113.97% 100.00%
EPS 1.63 2.59 4.98 6.33 4.35 4.77 0.21 40.67%
  YoY % -37.07% -47.99% -21.33% 45.52% -8.81% 2,171.43% -
  Horiz. % 776.19% 1,233.33% 2,371.43% 3,014.29% 2,071.43% 2,271.43% 100.00%
DPS 0.50 1.50 1.50 1.00 1.17 0.00 0.00 -
  YoY % -66.67% 0.00% 50.00% -14.53% 0.00% 0.00% -
  Horiz. % 42.74% 128.21% 128.21% 85.47% 100.00% - -
NAPS 0.6773 0.6800 0.6700 0.4669 0.4133 0.3800 0.3289 12.78%
  YoY % -0.40% 1.49% 43.50% 12.97% 8.76% 15.54% -
  Horiz. % 205.93% 206.75% 203.71% 141.96% 125.66% 115.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.2850 0.4200 0.4600 0.5050 1.2200 0.6350 0.5550 -
P/RPS 0.46 0.56 0.55 0.39 0.56 0.27 0.27 9.28%
  YoY % -17.86% 1.82% 41.03% -30.36% 107.41% 0.00% -
  Horiz. % 170.37% 207.41% 203.70% 144.44% 207.41% 100.00% 100.00%
P/EPS 17.44 16.22 9.24 5.32 9.34 4.44 89.21 -23.80%
  YoY % 7.52% 75.54% 73.68% -43.04% 110.36% -95.02% -
  Horiz. % 19.55% 18.18% 10.36% 5.96% 10.47% 4.98% 100.00%
EY 5.73 6.17 10.83 18.80 10.71 22.52 1.12 31.23%
  YoY % -7.13% -43.03% -42.39% 75.54% -52.44% 1,910.71% -
  Horiz. % 511.61% 550.89% 966.96% 1,678.57% 956.25% 2,010.71% 100.00%
DY 1.75 3.57 3.26 2.97 2.87 0.00 0.00 -
  YoY % -50.98% 9.51% 9.76% 3.48% 0.00% 0.00% -
  Horiz. % 60.98% 124.39% 113.59% 103.48% 100.00% - -
P/NAPS 0.42 0.62 0.69 0.72 0.98 0.56 0.56 -4.68%
  YoY % -32.26% -10.14% -4.17% -26.53% 75.00% 0.00% -
  Horiz. % 75.00% 110.71% 123.21% 128.57% 175.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 27/11/19 04/12/18 23/11/17 23/11/16 25/11/15 26/11/14 -
Price 0.3700 0.4050 0.4550 0.4950 1.2200 0.9900 0.5150 -
P/RPS 0.60 0.54 0.54 0.38 0.56 0.42 0.25 15.69%
  YoY % 11.11% 0.00% 42.11% -32.14% 33.33% 68.00% -
  Horiz. % 240.00% 216.00% 216.00% 152.00% 224.00% 168.00% 100.00%
P/EPS 22.64 15.64 9.14 5.22 9.34 6.92 82.78 -19.42%
  YoY % 44.76% 71.12% 75.10% -44.11% 34.97% -91.64% -
  Horiz. % 27.35% 18.89% 11.04% 6.31% 11.28% 8.36% 100.00%
EY 4.42 6.40 10.95 19.17 10.71 14.45 1.21 24.08%
  YoY % -30.94% -41.55% -42.88% 78.99% -25.88% 1,094.21% -
  Horiz. % 365.29% 528.93% 904.96% 1,584.30% 885.12% 1,194.21% 100.00%
DY 1.35 3.70 3.30 3.03 2.87 0.00 0.00 -
  YoY % -63.51% 12.12% 8.91% 5.57% 0.00% 0.00% -
  Horiz. % 47.04% 128.92% 114.98% 105.57% 100.00% - -
P/NAPS 0.54 0.60 0.68 0.71 0.98 0.87 0.52 0.63%
  YoY % -10.00% -11.76% -4.23% -27.55% 12.64% 67.31% -
  Horiz. % 103.85% 115.38% 130.77% 136.54% 188.46% 167.31% 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.
 


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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS