[CWG] QoQ Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -7.8%
YoY- 140.41%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 97,273 104,788 86,496 92,352 88,377 100,034 86,148 8.42%
PBT 10,686 14,060 6,448 8,888 9,553 14,652 14,028 -16.57%
Tax -2,280 -2,802 -1,296 -1,921 -1,997 -3,172 -3,000 -16.70%
NP 8,406 11,258 5,152 6,967 7,556 11,480 11,028 -16.54%
-
NP to SH 8,406 11,258 5,152 6,967 7,556 11,480 11,028 -16.54%
-
Tax Rate 21.34% 19.93% 20.10% 21.61% 20.90% 21.65% 21.39% -
Total Cost 88,866 93,530 81,344 85,385 80,821 88,554 75,120 11.84%
-
Net Worth 55,989 56,837 52,193 50,936 49,680 50,077 47,984 10.82%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - 1,473 - - - -
Div Payout % - - - 21.15% - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 55,989 56,837 52,193 50,936 49,680 50,077 47,984 10.82%
NOSH 42,097 42,101 42,091 42,096 42,102 42,082 42,091 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.64% 10.74% 5.96% 7.54% 8.55% 11.48% 12.80% -
ROE 15.01% 19.81% 9.87% 13.68% 15.21% 22.92% 22.98% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 231.07 248.89 205.50 219.38 209.91 237.71 204.67 8.41%
EPS 19.97 26.74 12.24 16.55 17.95 27.28 26.20 -16.54%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.33 1.35 1.24 1.21 1.18 1.19 1.14 10.81%
Adjusted Per Share Value based on latest NOSH - 42,071
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 59.26 63.84 52.69 56.26 53.84 60.94 52.48 8.42%
EPS 5.12 6.86 3.14 4.24 4.60 6.99 6.72 -16.56%
DPS 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
NAPS 0.3411 0.3463 0.318 0.3103 0.3027 0.3051 0.2923 10.83%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.56 1.17 1.22 1.20 1.23 1.53 0.635 -
P/RPS 0.68 0.47 0.59 0.55 0.59 0.64 0.31 68.74%
P/EPS 7.81 4.38 9.97 7.25 6.85 5.61 2.42 118.22%
EY 12.80 22.85 10.03 13.79 14.59 17.83 41.26 -54.14%
DY 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
P/NAPS 1.17 0.87 0.98 0.99 1.04 1.29 0.56 63.35%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 22/02/17 23/11/16 24/08/16 25/05/16 24/02/16 25/11/15 -
Price 1.53 1.39 1.22 1.22 1.25 1.70 0.99 -
P/RPS 0.66 0.56 0.59 0.56 0.60 0.72 0.48 23.62%
P/EPS 7.66 5.20 9.97 7.37 6.97 6.23 3.78 60.06%
EY 13.05 19.24 10.03 13.57 14.36 16.05 26.46 -37.54%
DY 0.00 0.00 0.00 2.87 0.00 0.00 0.00 -
P/NAPS 1.15 1.03 0.98 1.01 1.06 1.43 0.87 20.42%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment