[CWG] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -34.18%
YoY- 707.26%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 104,788 86,496 92,352 88,377 100,034 86,148 95,262 6.52%
PBT 14,060 6,448 8,888 9,553 14,652 14,028 3,553 149.14%
Tax -2,802 -1,296 -1,921 -1,997 -3,172 -3,000 -655 162.36%
NP 11,258 5,152 6,967 7,556 11,480 11,028 2,898 146.10%
-
NP to SH 11,258 5,152 6,967 7,556 11,480 11,028 2,898 146.10%
-
Tax Rate 19.93% 20.10% 21.61% 20.90% 21.65% 21.39% 18.44% -
Total Cost 93,530 81,344 85,385 80,821 88,554 75,120 92,364 0.83%
-
Net Worth 56,837 52,193 50,936 49,680 50,077 47,984 45,070 16.64%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 1,473 - - - - -
Div Payout % - - 21.15% - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 56,837 52,193 50,936 49,680 50,077 47,984 45,070 16.64%
NOSH 42,101 42,091 42,096 42,102 42,082 42,091 42,122 -0.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.74% 5.96% 7.54% 8.55% 11.48% 12.80% 3.04% -
ROE 19.81% 9.87% 13.68% 15.21% 22.92% 22.98% 6.43% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 248.89 205.50 219.38 209.91 237.71 204.67 226.16 6.56%
EPS 26.74 12.24 16.55 17.95 27.28 26.20 6.88 146.18%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.24 1.21 1.18 1.19 1.14 1.07 16.67%
Adjusted Per Share Value based on latest NOSH - 42,941
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 39.94 32.97 35.20 33.68 38.13 32.83 36.31 6.52%
EPS 4.29 1.96 2.66 2.88 4.38 4.20 1.10 146.74%
DPS 0.00 0.00 0.56 0.00 0.00 0.00 0.00 -
NAPS 0.2166 0.1989 0.1941 0.1894 0.1909 0.1829 0.1718 16.62%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.17 1.22 1.20 1.23 1.53 0.635 0.47 -
P/RPS 0.47 0.59 0.55 0.59 0.64 0.31 0.21 70.68%
P/EPS 4.38 9.97 7.25 6.85 5.61 2.42 6.83 -25.53%
EY 22.85 10.03 13.79 14.59 17.83 41.26 14.64 34.37%
DY 0.00 0.00 2.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.98 0.99 1.04 1.29 0.56 0.44 57.21%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 24/08/16 25/05/16 24/02/16 25/11/15 26/08/15 -
Price 1.39 1.22 1.22 1.25 1.70 0.99 0.52 -
P/RPS 0.56 0.59 0.56 0.60 0.72 0.48 0.23 80.49%
P/EPS 5.20 9.97 7.37 6.97 6.23 3.78 7.56 -21.99%
EY 19.24 10.03 13.57 14.36 16.05 26.46 13.23 28.21%
DY 0.00 0.00 2.87 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.98 1.01 1.06 1.43 0.87 0.49 63.72%

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