[CWG] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -25.33%
YoY- 11.26%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 124,114 120,816 100,712 97,273 104,788 86,496 92,352 21.71%
PBT 13,228 14,324 8,525 10,686 14,060 6,448 8,888 30.26%
Tax -2,542 -2,968 -2,080 -2,280 -2,802 -1,296 -1,921 20.46%
NP 10,686 11,356 6,445 8,406 11,258 5,152 6,967 32.89%
-
NP to SH 10,686 11,356 6,445 8,406 11,258 5,152 6,967 32.89%
-
Tax Rate 19.22% 20.72% 24.40% 21.34% 19.93% 20.10% 21.61% -
Total Cost 113,428 109,460 94,267 88,866 93,530 81,344 85,385 20.78%
-
Net Worth 8,082,560 58,970 56,409 55,989 56,837 52,193 50,936 2804.07%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 1,262 - - - 1,473 -
Div Payout % - - 19.59% - - - 21.15% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 8,082,560 58,970 56,409 55,989 56,837 52,193 50,936 2804.07%
NOSH 126,290 84,243 84,193 42,097 42,101 42,091 42,096 107.59%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.61% 9.40% 6.40% 8.64% 10.74% 5.96% 7.54% -
ROE 0.13% 19.26% 11.43% 15.01% 19.81% 9.87% 13.68% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 98.28 143.41 119.62 231.07 248.89 205.50 219.38 -41.36%
EPS 9.98 13.48 7.66 19.97 26.74 12.24 16.55 -28.55%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 3.50 -
NAPS 64.00 0.70 0.67 1.33 1.35 1.24 1.21 1298.91%
Adjusted Per Share Value based on latest NOSH - 42,097
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 75.61 73.60 61.35 59.26 63.84 52.69 56.26 21.71%
EPS 6.51 6.92 3.93 5.12 6.86 3.14 4.24 32.98%
DPS 0.00 0.00 0.77 0.00 0.00 0.00 0.90 -
NAPS 49.2394 0.3593 0.3436 0.3411 0.3463 0.318 0.3103 2804.10%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.535 0.505 1.40 1.56 1.17 1.22 1.20 -
P/RPS 0.54 0.35 1.17 0.68 0.47 0.59 0.55 -1.21%
P/EPS 6.32 3.75 18.29 7.81 4.38 9.97 7.25 -8.72%
EY 15.82 26.69 5.47 12.80 22.85 10.03 13.79 9.56%
DY 0.00 0.00 1.07 0.00 0.00 0.00 2.92 -
P/NAPS 0.01 0.72 2.09 1.17 0.87 0.98 0.99 -95.28%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 25/08/17 24/05/17 22/02/17 23/11/16 24/08/16 -
Price 0.50 0.495 0.635 1.53 1.39 1.22 1.22 -
P/RPS 0.51 0.35 0.53 0.66 0.56 0.59 0.56 -6.02%
P/EPS 5.91 3.67 8.30 7.66 5.20 9.97 7.37 -13.65%
EY 16.92 27.23 12.06 13.05 19.24 10.03 13.57 15.79%
DY 0.00 0.00 2.36 0.00 0.00 0.00 2.87 -
P/NAPS 0.01 0.71 0.95 1.15 1.03 0.98 1.01 -95.35%

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