[CWG] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 280.54%
YoY- 855.34%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 92,352 88,377 100,034 86,148 95,262 85,458 94,340 -1.41%
PBT 8,888 9,553 14,652 14,028 3,553 1,002 2,174 155.89%
Tax -1,921 -1,997 -3,172 -3,000 -655 -66 -148 453.16%
NP 6,967 7,556 11,480 11,028 2,898 936 2,026 127.99%
-
NP to SH 6,967 7,556 11,480 11,028 2,898 936 2,026 127.99%
-
Tax Rate 21.61% 20.90% 21.65% 21.39% 18.44% 6.59% 6.81% -
Total Cost 85,385 80,821 88,554 75,120 92,364 84,522 92,314 -5.07%
-
Net Worth 50,936 49,680 50,077 47,984 45,070 42,876 43,294 11.45%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 1,473 - - - - - - -
Div Payout % 21.15% - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 50,936 49,680 50,077 47,984 45,070 42,876 43,294 11.45%
NOSH 42,096 42,102 42,082 42,091 42,122 42,035 42,033 0.09%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.54% 8.55% 11.48% 12.80% 3.04% 1.10% 2.15% -
ROE 13.68% 15.21% 22.92% 22.98% 6.43% 2.18% 4.68% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 219.38 209.91 237.71 204.67 226.16 203.30 224.44 -1.51%
EPS 16.55 17.95 27.28 26.20 6.88 2.23 4.82 127.76%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.18 1.19 1.14 1.07 1.02 1.03 11.34%
Adjusted Per Share Value based on latest NOSH - 42,091
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 56.26 53.84 60.94 52.48 58.03 52.06 57.47 -1.40%
EPS 4.24 4.60 6.99 6.72 1.77 0.57 1.23 128.36%
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3103 0.3027 0.3051 0.2923 0.2746 0.2612 0.2638 11.44%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.20 1.23 1.53 0.635 0.47 0.45 0.41 -
P/RPS 0.55 0.59 0.64 0.31 0.21 0.22 0.18 110.71%
P/EPS 7.25 6.85 5.61 2.42 6.83 20.21 8.51 -10.14%
EY 13.79 14.59 17.83 41.26 14.64 4.95 11.76 11.21%
DY 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.04 1.29 0.56 0.44 0.44 0.40 83.07%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 24/02/16 25/11/15 26/08/15 27/05/15 02/03/15 -
Price 1.22 1.25 1.70 0.99 0.52 0.48 0.43 -
P/RPS 0.56 0.60 0.72 0.48 0.23 0.24 0.19 105.70%
P/EPS 7.37 6.97 6.23 3.78 7.56 21.56 8.92 -11.95%
EY 13.57 14.36 16.05 26.46 13.23 4.64 11.21 13.59%
DY 2.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.06 1.43 0.87 0.49 0.47 0.42 79.58%

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