Highlights

[CWG] YoY TTM Result on 2019-09-30 [#1]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 27-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     -36.95%    YoY -     -48.00%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

315  370  596  959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 PDZ 0.18-0.01 
 DGB 0.045-0.005 
 VSOLAR 0.06-0.01 
 AT 0.09-0.005 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 TAWIN 0.14-0.01 
 HUBLINE 0.08+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers