Highlights

[CWG] YoY TTM Result on 2018-12-31 [#2]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -14.94%    YoY -     -13.14%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 92,055 101,013 110,375 94,729 98,109 90,123 90,196 0.34%
  YoY % -8.87% -8.48% 16.52% -3.45% 8.86% -0.08% -
  Horiz. % 102.06% 111.99% 122.37% 105.03% 108.77% 99.92% 100.00%
PBT 4,353 6,441 8,109 8,592 9,792 1,131 -737 -
  YoY % -32.42% -20.57% -5.62% -12.25% 765.78% 253.46% -
  Horiz. % -590.64% -873.95% -1,100.27% -1,165.81% -1,328.63% -153.46% 100.00%
Tax -1,170 -1,091 -1,950 -1,736 -2,167 -319 453 -
  YoY % -7.24% 44.05% -12.33% 19.89% -579.31% -170.42% -
  Horiz. % -258.28% -240.84% -430.46% -383.22% -478.37% -70.42% 100.00%
NP 3,183 5,350 6,159 6,856 7,625 812 -284 -
  YoY % -40.50% -13.14% -10.17% -10.09% 839.04% 385.92% -
  Horiz. % -1,120.77% -1,883.80% -2,168.66% -2,414.08% -2,684.86% -285.92% 100.00%
NP to SH 3,183 5,350 6,159 6,856 7,625 812 -284 -
  YoY % -40.50% -13.14% -10.17% -10.09% 839.04% 385.92% -
  Horiz. % -1,120.77% -1,883.80% -2,168.66% -2,414.08% -2,684.86% -285.92% 100.00%
Tax Rate 26.88 % 16.94 % 24.05 % 20.20 % 22.13 % 28.21 % - % -
  YoY % 58.68% -29.56% 19.06% -8.72% -21.55% 0.00% -
  Horiz. % 95.29% 60.05% 85.25% 71.61% 78.45% 100.00% -
Total Cost 88,872 95,663 104,216 87,873 90,484 89,311 90,480 -0.30%
  YoY % -7.10% -8.21% 18.60% -2.89% 1.31% -1.29% -
  Horiz. % 98.22% 105.73% 115.18% 97.12% 100.00% 98.71% 100.00%
Net Worth 84,614 84,614 8,082,560 56,841 50,067 43,404 42,615 12.10%
  YoY % 0.00% -98.95% 14,119.49% 13.53% 15.35% 1.85% -
  Horiz. % 198.55% 198.55% 18,966.11% 133.38% 117.49% 101.85% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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 % 59.51 % 35.41 % 20.50 % 21.48 % - % - % - % -
  YoY % 68.06% 72.73% -4.56% 0.00% 0.00% 0.00% -
  Horiz. % 277.05% 164.85% 95.44% 100.00% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 84,614 84,614 8,082,560 56,841 50,067 43,404 42,615 12.10%
  YoY % 0.00% -98.95% 14,119.49% 13.53% 15.35% 1.85% -
  Horiz. % 198.55% 198.55% 18,966.11% 133.38% 117.49% 101.85% 100.00%
NOSH 126,290 126,290 126,290 42,104 42,073 42,140 42,193 20.04%
  YoY % 0.00% 0.00% 199.94% 0.07% -0.16% -0.13% -
  Horiz. % 299.31% 299.31% 299.31% 99.79% 99.71% 99.87% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.46 % 5.30 % 5.58 % 7.24 % 7.77 % 0.90 % -0.31 % -
  YoY % -34.72% -5.02% -22.93% -6.82% 763.33% 390.32% -
  Horiz. % -1,116.13% -1,709.68% -1,800.00% -2,335.48% -2,506.45% -290.32% 100.00%
ROE 3.76 % 6.32 % 0.08 % 12.06 % 15.23 % 1.87 % -0.67 % -
  YoY % -40.51% 7,800.00% -99.34% -20.81% 714.44% 379.10% -
  Horiz. % -561.19% -943.28% -11.94% -1,800.00% -2,273.13% -279.10% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 72.89 79.98 87.40 224.98 233.19 213.86 213.77 -16.41%
  YoY % -8.86% -8.49% -61.15% -3.52% 9.04% 0.04% -
  Horiz. % 34.10% 37.41% 40.89% 105.24% 109.08% 100.04% 100.00%
EPS 2.52 4.24 4.88 16.28 18.12 1.93 -0.67 -
  YoY % -40.57% -13.11% -70.02% -10.15% 838.86% 388.06% -
  Horiz. % -376.12% -632.84% -728.36% -2,429.85% -2,704.48% -288.06% 100.00%
DPS 1.50 1.50 1.00 3.50 0.00 0.00 0.00 -
  YoY % 0.00% 50.00% -71.43% 0.00% 0.00% 0.00% -
  Horiz. % 42.86% 42.86% 28.57% 100.00% - - -
NAPS 0.6700 0.6700 64.0000 1.3500 1.1900 1.0300 1.0100 -6.61%
  YoY % 0.00% -98.95% 4,640.74% 13.45% 15.53% 1.98% -
  Horiz. % 66.34% 66.34% 6,336.63% 133.66% 117.82% 101.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 72.89 79.98 87.40 75.01 77.69 71.36 71.42 0.34%
  YoY % -8.86% -8.49% 16.52% -3.45% 8.87% -0.08% -
  Horiz. % 102.06% 111.99% 122.37% 105.03% 108.78% 99.92% 100.00%
EPS 2.52 4.24 4.88 5.43 6.04 0.64 -0.22 -
  YoY % -40.57% -13.11% -10.13% -10.10% 843.75% 390.91% -
  Horiz. % -1,145.45% -1,927.27% -2,218.18% -2,468.18% -2,745.45% -290.91% 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 0.6700 0.6700 63.9999 0.4501 0.3964 0.3437 0.3374 12.11%
  YoY % 0.00% -98.95% 14,119.04% 13.55% 15.33% 1.87% -
  Horiz. % 198.58% 198.58% 18,968.55% 133.40% 117.49% 101.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.3850 0.4800 0.5350 1.1700 1.5300 0.4100 0.3700 -
P/RPS 0.53 0.60 0.61 0.52 0.66 0.19 0.17 20.86%
  YoY % -11.67% -1.64% 17.31% -21.21% 247.37% 11.76% -
  Horiz. % 311.76% 352.94% 358.82% 305.88% 388.24% 111.76% 100.00%
P/EPS 15.28 11.33 10.97 7.19 8.44 21.28 -54.97 -
  YoY % 34.86% 3.28% 52.57% -14.81% -60.34% 138.71% -
  Horiz. % -27.80% -20.61% -19.96% -13.08% -15.35% -38.71% 100.00%
EY 6.55 8.83 9.12 13.92 11.85 4.70 -1.82 -
  YoY % -25.82% -3.18% -34.48% 17.47% 152.13% 358.24% -
  Horiz. % -359.89% -485.16% -501.10% -764.84% -651.10% -258.24% 100.00%
DY 3.90 3.13 1.87 2.99 0.00 0.00 0.00 -
  YoY % 24.60% 67.38% -37.46% 0.00% 0.00% 0.00% -
  Horiz. % 130.43% 104.68% 62.54% 100.00% - - -
P/NAPS 0.57 0.72 0.01 0.87 1.29 0.40 0.37 7.46%
  YoY % -20.83% 7,100.00% -98.85% -32.56% 222.50% 8.11% -
  Horiz. % 154.05% 194.59% 2.70% 235.14% 348.65% 108.11% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 22/02/18 22/02/17 24/02/16 02/03/15 19/02/14 -
Price 0.3800 0.4500 0.5000 1.3900 1.7000 0.4300 0.4000 -
P/RPS 0.52 0.56 0.57 0.62 0.73 0.20 0.19 18.26%
  YoY % -7.14% -1.75% -8.06% -15.07% 265.00% 5.26% -
  Horiz. % 273.68% 294.74% 300.00% 326.32% 384.21% 105.26% 100.00%
P/EPS 15.08 10.62 10.25 8.54 9.38 22.32 -59.43 -
  YoY % 42.00% 3.61% 20.02% -8.96% -57.97% 137.56% -
  Horiz. % -25.37% -17.87% -17.25% -14.37% -15.78% -37.56% 100.00%
EY 6.63 9.41 9.75 11.71 10.66 4.48 -1.68 -
  YoY % -29.54% -3.49% -16.74% 9.85% 137.95% 366.67% -
  Horiz. % -394.64% -560.12% -580.36% -697.02% -634.52% -266.67% 100.00%
DY 3.95 3.33 2.00 2.52 0.00 0.00 0.00 -
  YoY % 18.62% 66.50% -20.63% 0.00% 0.00% 0.00% -
  Horiz. % 156.75% 132.14% 79.37% 100.00% - - -
P/NAPS 0.57 0.67 0.01 1.03 1.43 0.42 0.40 6.08%
  YoY % -14.93% 6,600.00% -99.03% -27.97% 240.48% 5.00% -
  Horiz. % 142.50% 167.50% 2.50% 257.50% 357.50% 105.00% 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
 
 

298  640  530  486 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.17-0.065 
 CAREPLS 1.76+0.27 
 COMFORT 3.84+0.41 
 SUPERMX-HB 0.19-0.045 
 MQTECH 0.0850.00 
 AT 0.085+0.005 
 IRIS 0.25-0.02 
 HLT-WA 0.45+0.04 
 HLT 0.73+0.075 
 VIVOCOM 0.040.00 

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