Highlights

[CWG] YoY TTM Result on 2018-03-31 [#3]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     -2.57%    YoY -     -21.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 71,192 88,879 99,440 106,495 99,024 97,451 91,477 -4.09%
  YoY % -19.90% -10.62% -6.62% 7.54% 1.61% 6.53% -
  Horiz. % 77.83% 97.16% 108.70% 116.42% 108.25% 106.53% 100.00%
PBT 1,503 3,374 5,415 7,174 9,738 9,966 1,763 -2.62%
  YoY % -55.45% -37.69% -24.52% -26.33% -2.29% 465.29% -
  Horiz. % 85.25% 191.38% 307.15% 406.92% 552.35% 565.29% 100.00%
Tax -303 -839 -1,333 -1,173 -2,133 -2,103 -408 -4.83%
  YoY % 63.89% 37.06% -13.64% 45.01% -1.43% -415.44% -
  Horiz. % 74.26% 205.64% 326.72% 287.50% 522.79% 515.44% 100.00%
NP 1,200 2,535 4,082 6,001 7,605 7,863 1,355 -2.00%
  YoY % -52.66% -37.90% -31.98% -21.09% -3.28% 480.30% -
  Horiz. % 88.56% 187.08% 301.25% 442.88% 561.25% 580.30% 100.00%
NP to SH 1,200 2,535 4,082 6,001 7,605 7,863 1,355 -2.00%
  YoY % -52.66% -37.90% -31.98% -21.09% -3.28% 480.30% -
  Horiz. % 88.56% 187.08% 301.25% 442.88% 561.25% 580.30% 100.00%
Tax Rate 20.16 % 24.87 % 24.62 % 16.35 % 21.90 % 21.10 % 23.14 % -2.27%
  YoY % -18.94% 1.02% 50.58% -25.34% 3.79% -8.82% -
  Horiz. % 87.12% 107.48% 106.40% 70.66% 94.64% 91.18% 100.00%
Total Cost 69,992 86,344 95,358 100,494 91,419 89,588 90,122 -4.12%
  YoY % -18.94% -9.45% -5.11% 9.93% 2.04% -0.59% -
  Horiz. % 77.66% 95.81% 105.81% 111.51% 101.44% 99.41% 100.00%
Net Worth 84,283 84,529 83,351 80,825 55,989 50,670 42,867 11.92%
  YoY % -0.29% 1.41% 3.13% 44.36% 10.50% 18.20% -
  Horiz. % 196.61% 197.19% 194.44% 188.55% 130.61% 118.20% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 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 % 52.42 % 74.73 % 46.41 % 21.04 % 19.36 % - % - % -
  YoY % -29.85% 61.02% 120.58% 8.68% 0.00% 0.00% -
  Horiz. % 270.76% 386.00% 239.72% 108.68% 100.00% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 84,283 84,529 83,351 80,825 55,989 50,670 42,867 11.92%
  YoY % -0.29% 1.41% 3.13% 44.36% 10.50% 18.20% -
  Horiz. % 196.61% 197.19% 194.44% 188.55% 130.61% 118.20% 100.00%
NOSH 125,796 126,164 126,290 126,290 42,097 42,941 42,027 20.03%
  YoY % -0.29% -0.10% 0.00% 200.00% -1.97% 2.18% -
  Horiz. % 299.32% 300.20% 300.50% 300.50% 100.17% 102.18% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.69 % 2.85 % 4.10 % 5.64 % 7.68 % 8.07 % 1.48 % 2.23%
  YoY % -40.70% -30.49% -27.30% -26.56% -4.83% 445.27% -
  Horiz. % 114.19% 192.57% 277.03% 381.08% 518.92% 545.27% 100.00%
ROE 1.42 % 3.00 % 4.90 % 7.42 % 13.58 % 15.52 % 3.16 % -12.47%
  YoY % -52.67% -38.78% -33.96% -45.36% -12.50% 391.14% -
  Horiz. % 44.94% 94.94% 155.06% 234.81% 429.75% 491.14% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 56.59 70.45 78.74 84.33 235.23 226.94 217.66 -20.09%
  YoY % -19.67% -10.53% -6.63% -64.15% 3.65% 4.26% -
  Horiz. % 26.00% 32.37% 36.18% 38.74% 108.07% 104.26% 100.00%
EPS 0.95 2.01 3.23 4.75 18.07 18.31 3.22 -18.39%
  YoY % -52.74% -37.77% -32.00% -73.71% -1.31% 468.63% -
  Horiz. % 29.50% 62.42% 100.31% 147.52% 561.18% 568.63% 100.00%
DPS 0.50 1.50 1.50 1.00 3.50 0.00 0.00 -
  YoY % -66.67% 0.00% 50.00% -71.43% 0.00% 0.00% -
  Horiz. % 14.29% 42.86% 42.86% 28.57% 100.00% - -
NAPS 0.6700 0.6700 0.6600 0.6400 1.3300 1.1800 1.0200 -6.76%
  YoY % 0.00% 1.52% 3.13% -51.88% 12.71% 15.69% -
  Horiz. % 65.69% 65.69% 64.71% 62.75% 130.39% 115.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 56.37 70.38 78.74 84.33 78.41 77.16 72.43 -4.09%
  YoY % -19.91% -10.62% -6.63% 7.55% 1.62% 6.53% -
  Horiz. % 77.83% 97.17% 108.71% 116.43% 108.26% 106.53% 100.00%
EPS 0.95 2.01 3.23 4.75 6.02 6.23 1.07 -1.96%
  YoY % -52.74% -37.77% -32.00% -21.10% -3.37% 482.24% -
  Horiz. % 88.79% 187.85% 301.87% 443.93% 562.62% 582.24% 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 0.6674 0.6693 0.6600 0.6400 0.4433 0.4012 0.3394 11.92%
  YoY % -0.28% 1.41% 3.13% 44.37% 10.49% 18.21% -
  Horiz. % 196.64% 197.20% 194.46% 188.57% 130.61% 118.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.3900 0.2550 0.4200 0.4800 1.5600 1.2300 0.4500 -
P/RPS 0.69 0.36 0.53 0.57 0.66 0.54 0.21 21.91%
  YoY % 91.67% -32.08% -7.02% -13.64% 22.22% 157.14% -
  Horiz. % 328.57% 171.43% 252.38% 271.43% 314.29% 257.14% 100.00%
P/EPS 40.88 12.69 12.99 10.10 8.64 6.72 13.96 19.59%
  YoY % 222.14% -2.31% 28.61% 16.90% 28.57% -51.86% -
  Horiz. % 292.84% 90.90% 93.05% 72.35% 61.89% 48.14% 100.00%
EY 2.45 7.88 7.70 9.90 11.58 14.89 7.16 -16.35%
  YoY % -68.91% 2.34% -22.22% -14.51% -22.23% 107.96% -
  Horiz. % 34.22% 110.06% 107.54% 138.27% 161.73% 207.96% 100.00%
DY 1.28 5.88 3.57 2.08 2.24 0.00 0.00 -
  YoY % -78.23% 64.71% 71.63% -7.14% 0.00% 0.00% -
  Horiz. % 57.14% 262.50% 159.38% 92.86% 100.00% - -
P/NAPS 0.58 0.38 0.64 0.75 1.17 1.04 0.44 4.71%
  YoY % 52.63% -40.62% -14.67% -35.90% 12.50% 136.36% -
  Horiz. % 131.82% 86.36% 145.45% 170.45% 265.91% 236.36% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 28/05/20 29/05/19 23/05/18 24/05/17 25/05/16 27/05/15 -
Price 0.3850 0.3000 0.4150 0.5000 1.5300 1.2500 0.4800 -
P/RPS 0.68 0.43 0.53 0.59 0.65 0.55 0.22 20.67%
  YoY % 58.14% -18.87% -10.17% -9.23% 18.18% 150.00% -
  Horiz. % 309.09% 195.45% 240.91% 268.18% 295.45% 250.00% 100.00%
P/EPS 40.36 14.93 12.84 10.52 8.47 6.83 14.89 18.06%
  YoY % 170.33% 16.28% 22.05% 24.20% 24.01% -54.13% -
  Horiz. % 271.05% 100.27% 86.23% 70.65% 56.88% 45.87% 100.00%
EY 2.48 6.70 7.79 9.50 11.81 14.65 6.72 -15.29%
  YoY % -62.99% -13.99% -18.00% -19.56% -19.39% 118.01% -
  Horiz. % 36.90% 99.70% 115.92% 141.37% 175.74% 218.01% 100.00%
DY 1.30 5.00 3.61 2.00 2.29 0.00 0.00 -
  YoY % -74.00% 38.50% 80.50% -12.66% 0.00% 0.00% -
  Horiz. % 56.77% 218.34% 157.64% 87.34% 100.00% - -
P/NAPS 0.57 0.45 0.63 0.78 1.15 1.06 0.47 3.26%
  YoY % 26.67% -28.57% -19.23% -32.17% 8.49% 125.53% -
  Horiz. % 121.28% 95.74% 134.04% 165.96% 244.68% 225.53% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS