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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 95,158 105,900 109,292 92,439 99,527 87,335 90,066 0.92%
  YoY % -10.14% -3.10% 18.23% -7.12% 13.96% -3.03% -
  Horiz. % 105.65% 117.58% 121.35% 102.63% 110.50% 96.97% 100.00%
PBT 4,467 7,402 10,494 6,993 7,510 515 -673 -
  YoY % -39.65% -29.46% 50.06% -6.88% 1,358.25% 176.52% -
  Horiz. % -663.74% -1,099.85% -1,559.29% -1,039.08% -1,115.90% -76.52% 100.00%
Tax -1,196 -1,112 -2,498 -1,495 -1,490 -254 433 -
  YoY % -7.55% 55.48% -67.09% -0.34% -486.61% -158.66% -
  Horiz. % -276.21% -256.81% -576.91% -345.27% -344.11% -58.66% 100.00%
NP 3,271 6,290 7,996 5,498 6,020 261 -240 -
  YoY % -48.00% -21.34% 45.43% -8.67% 2,206.51% 208.75% -
  Horiz. % -1,362.92% -2,620.83% -3,331.67% -2,290.83% -2,508.33% -108.75% 100.00%
NP to SH 3,271 6,290 7,996 5,498 6,020 261 -240 -
  YoY % -48.00% -21.34% 45.43% -8.67% 2,206.51% 208.75% -
  Horiz. % -1,362.92% -2,620.83% -3,331.67% -2,290.83% -2,508.33% -108.75% 100.00%
Tax Rate 26.77 % 15.02 % 23.80 % 21.38 % 19.84 % 49.32 % - % -
  YoY % 78.23% -36.89% 11.32% 7.76% -59.77% 0.00% -
  Horiz. % 54.28% 30.45% 48.26% 43.35% 40.23% 100.00% -
Total Cost 91,887 99,610 101,296 86,941 93,507 87,074 90,306 0.29%
  YoY % -7.75% -1.66% 16.51% -7.02% 7.39% -3.58% -
  Horiz. % 101.75% 110.30% 112.17% 96.27% 103.54% 96.42% 100.00%
Net Worth 85,877 84,614 58,970 52,193 47,984 41,534 41,546 12.86%
  YoY % 1.49% 43.49% 12.98% 8.77% 15.53% -0.03% -
  Horiz. % 206.70% 203.66% 141.94% 125.63% 115.50% 99.97% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 1,894 1,894 1,262 1,472 0 0 0 -
  YoY % 0.00% 50.00% -14.23% 0.00% 0.00% 0.00% -
  Horiz. % 128.65% 128.65% 85.77% 100.00% - - -
Div Payout % 57.91 % 30.12 % 15.79 % 26.78 % - % - % - % -
  YoY % 92.26% 90.75% -41.04% 0.00% 0.00% 0.00% -
  Horiz. % 216.24% 112.47% 58.96% 100.00% - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 85,877 84,614 58,970 52,193 47,984 41,534 41,546 12.86%
  YoY % 1.49% 43.49% 12.98% 8.77% 15.53% -0.03% -
  Horiz. % 206.70% 203.66% 141.94% 125.63% 115.50% 99.97% 100.00%
NOSH 126,290 126,290 84,243 42,091 42,091 41,954 41,965 20.15%
  YoY % 0.00% 49.91% 100.14% -0.00% 0.33% -0.03% -
  Horiz. % 300.94% 300.94% 200.74% 100.30% 100.30% 99.97% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.44 % 5.94 % 7.32 % 5.95 % 6.05 % 0.30 % -0.27 % -
  YoY % -42.09% -18.85% 23.03% -1.65% 1,916.67% 211.11% -
  Horiz. % -1,274.07% -2,200.00% -2,711.11% -2,203.70% -2,240.74% -111.11% 100.00%
ROE 3.81 % 7.43 % 13.56 % 10.53 % 12.55 % 0.63 % -0.58 % -
  YoY % -48.72% -45.21% 28.77% -16.10% 1,892.06% 208.62% -
  Horiz. % -656.90% -1,281.03% -2,337.93% -1,815.52% -2,163.79% -108.62% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 75.35 83.85 129.73 219.61 236.45 208.17 214.62 -16.00%
  YoY % -10.14% -35.37% -40.93% -7.12% 13.59% -3.01% -
  Horiz. % 35.11% 39.07% 60.45% 102.33% 110.17% 96.99% 100.00%
EPS 2.59 4.98 9.49 13.06 14.30 0.62 -0.57 -
  YoY % -47.99% -47.52% -27.34% -8.67% 2,206.45% 208.77% -
  Horiz. % -454.39% -873.68% -1,664.91% -2,291.23% -2,508.77% -108.77% 100.00%
DPS 1.50 1.50 1.50 3.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -57.14% 0.00% 0.00% 0.00% -
  Horiz. % 42.86% 42.86% 42.86% 100.00% - - -
NAPS 0.6800 0.6700 0.7000 1.2400 1.1400 0.9900 0.9900 -6.07%
  YoY % 1.49% -4.29% -43.55% 8.77% 15.15% 0.00% -
  Horiz. % 68.69% 67.68% 70.71% 125.25% 115.15% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 75.35 83.85 86.54 73.20 78.81 69.15 71.32 0.92%
  YoY % -10.14% -3.11% 18.22% -7.12% 13.97% -3.04% -
  Horiz. % 105.65% 117.57% 121.34% 102.64% 110.50% 96.96% 100.00%
EPS 2.59 4.98 6.33 4.35 4.77 0.21 -0.19 -
  YoY % -47.99% -21.33% 45.52% -8.81% 2,171.43% 210.53% -
  Horiz. % -1,363.16% -2,621.05% -3,331.58% -2,289.47% -2,510.53% -110.53% 100.00%
DPS 1.50 1.50 1.00 1.17 0.00 0.00 0.00 -
  YoY % 0.00% 50.00% -14.53% 0.00% 0.00% 0.00% -
  Horiz. % 128.21% 128.21% 85.47% 100.00% - - -
NAPS 0.6800 0.6700 0.4669 0.4133 0.3800 0.3289 0.3290 12.86%
  YoY % 1.49% 43.50% 12.97% 8.76% 15.54% -0.03% -
  Horiz. % 206.69% 203.65% 141.91% 125.62% 115.50% 99.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.4200 0.4600 0.5050 1.2200 0.6350 0.5550 0.4100 -
P/RPS 0.56 0.55 0.39 0.56 0.27 0.27 0.19 19.73%
  YoY % 1.82% 41.03% -30.36% 107.41% 0.00% 42.11% -
  Horiz. % 294.74% 289.47% 205.26% 294.74% 142.11% 142.11% 100.00%
P/EPS 16.22 9.24 5.32 9.34 4.44 89.21 -71.69 -
  YoY % 75.54% 73.68% -43.04% 110.36% -95.02% 224.44% -
  Horiz. % -22.63% -12.89% -7.42% -13.03% -6.19% -124.44% 100.00%
EY 6.17 10.83 18.80 10.71 22.52 1.12 -1.39 -
  YoY % -43.03% -42.39% 75.54% -52.44% 1,910.71% 180.58% -
  Horiz. % -443.88% -779.14% -1,352.52% -770.50% -1,620.14% -80.58% 100.00%
DY 3.57 3.26 2.97 2.87 0.00 0.00 0.00 -
  YoY % 9.51% 9.76% 3.48% 0.00% 0.00% 0.00% -
  Horiz. % 124.39% 113.59% 103.48% 100.00% - - -
P/NAPS 0.62 0.69 0.72 0.98 0.56 0.56 0.41 7.13%
  YoY % -10.14% -4.17% -26.53% 75.00% 0.00% 36.59% -
  Horiz. % 151.22% 168.29% 175.61% 239.02% 136.59% 136.59% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 04/12/18 23/11/17 23/11/16 25/11/15 26/11/14 27/11/13 -
Price 0.4050 0.4550 0.4950 1.2200 0.9900 0.5150 0.3900 -
P/RPS 0.54 0.54 0.38 0.56 0.42 0.25 0.18 20.08%
  YoY % 0.00% 42.11% -32.14% 33.33% 68.00% 38.89% -
  Horiz. % 300.00% 300.00% 211.11% 311.11% 233.33% 138.89% 100.00%
P/EPS 15.64 9.14 5.22 9.34 6.92 82.78 -68.19 -
  YoY % 71.12% 75.10% -44.11% 34.97% -91.64% 221.40% -
  Horiz. % -22.94% -13.40% -7.66% -13.70% -10.15% -121.40% 100.00%
EY 6.40 10.95 19.17 10.71 14.45 1.21 -1.47 -
  YoY % -41.55% -42.88% 78.99% -25.88% 1,094.21% 182.31% -
  Horiz. % -435.37% -744.90% -1,304.08% -728.57% -982.99% -82.31% 100.00%
DY 3.70 3.30 3.03 2.87 0.00 0.00 0.00 -
  YoY % 12.12% 8.91% 5.57% 0.00% 0.00% 0.00% -
  Horiz. % 128.92% 114.98% 105.57% 100.00% - - -
P/NAPS 0.60 0.68 0.71 0.98 0.87 0.52 0.39 7.44%
  YoY % -11.76% -4.23% -27.55% 12.64% 67.31% 33.33% -
  Horiz. % 153.85% 174.36% 182.05% 251.28% 223.08% 133.33% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers