[CWG] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -19.38%
YoY- -22.93%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 97,168 101,555 97,017 115,310 122,756 105,415 104,984 -5.02%
PBT 3,676 6,967 6,020 10,982 13,676 7,564 8,885 -44.44%
Tax -1,128 -1,779 -1,529 -2,746 -3,460 -989 -1,070 3.57%
NP 2,548 5,188 4,490 8,236 10,216 6,575 7,814 -52.59%
-
NP to SH 2,548 5,188 4,490 8,236 10,216 6,575 7,814 -52.59%
-
Tax Rate 30.69% 25.53% 25.40% 25.00% 25.30% 13.08% 12.04% -
Total Cost 94,620 96,367 92,526 107,074 112,540 98,840 97,169 -1.75%
-
Net Worth 85,877 84,614 83,351 84,614 84,614 82,088 80,825 4.12%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 1,894 - - - 1,894 - -
Div Payout % - 36.51% - - - 28.81% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 85,877 84,614 83,351 84,614 84,614 82,088 80,825 4.12%
NOSH 126,290 126,290 126,290 126,290 126,290 126,290 126,290 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.62% 5.11% 4.63% 7.14% 8.32% 6.24% 7.44% -
ROE 2.97% 6.13% 5.39% 9.73% 12.07% 8.01% 9.67% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 76.94 80.41 76.82 91.31 97.20 83.47 83.13 -5.02%
EPS 2.00 4.11 3.56 6.52 8.08 5.64 6.89 -56.12%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.68 0.67 0.66 0.67 0.67 0.65 0.64 4.12%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 59.20 61.87 59.10 70.25 74.78 64.22 63.96 -5.02%
EPS 1.55 3.16 2.74 5.02 6.22 4.01 4.76 -52.63%
DPS 0.00 1.15 0.00 0.00 0.00 1.15 0.00 -
NAPS 0.5232 0.5155 0.5078 0.5155 0.5155 0.5001 0.4924 4.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.42 0.405 0.42 0.48 0.46 0.48 0.48 -
P/RPS 0.55 0.50 0.55 0.53 0.47 0.58 0.58 -3.47%
P/EPS 20.82 9.86 11.81 7.36 5.69 9.22 7.76 92.96%
EY 4.80 10.14 8.47 13.59 17.59 10.85 12.89 -48.20%
DY 0.00 3.70 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.62 0.60 0.64 0.72 0.69 0.74 0.75 -11.90%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 29/05/19 26/02/19 04/12/18 28/08/18 23/05/18 -
Price 0.405 0.42 0.415 0.45 0.455 0.47 0.50 -
P/RPS 0.53 0.52 0.54 0.49 0.47 0.56 0.60 -7.93%
P/EPS 20.07 10.22 11.67 6.90 5.62 9.03 8.08 83.30%
EY 4.98 9.78 8.57 14.49 17.78 11.08 12.38 -45.47%
DY 0.00 3.57 0.00 0.00 0.00 3.19 0.00 -
P/NAPS 0.60 0.63 0.63 0.67 0.68 0.72 0.78 -16.03%

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