[CWG] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -18.21%
YoY- -42.54%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 48,155 24,292 101,555 72,763 57,655 30,689 105,415 -40.60%
PBT 2,877 919 6,967 4,515 5,491 3,419 7,564 -47.41%
Tax -764 -282 -1,779 -1,147 -1,373 -865 -989 -15.76%
NP 2,113 637 5,188 3,368 4,118 2,554 6,575 -52.98%
-
NP to SH 2,113 637 5,188 3,368 4,118 2,554 6,575 -52.98%
-
Tax Rate 26.56% 30.69% 25.53% 25.40% 25.00% 25.30% 13.08% -
Total Cost 46,042 23,655 96,367 69,395 53,537 28,135 98,840 -39.82%
-
Net Worth 84,614 85,877 84,614 83,351 84,614 84,614 82,088 2.03%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 1,894 - - - 1,894 -
Div Payout % - - 36.51% - - - 28.81% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 84,614 85,877 84,614 83,351 84,614 84,614 82,088 2.03%
NOSH 126,290 126,290 126,290 126,290 126,290 126,290 126,290 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.39% 2.62% 5.11% 4.63% 7.14% 8.32% 6.24% -
ROE 2.50% 0.74% 6.13% 4.04% 4.87% 3.02% 8.01% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 38.13 19.24 80.41 57.62 45.65 24.30 83.47 -40.60%
EPS 1.67 0.50 4.11 2.67 3.26 2.02 5.64 -55.47%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.67 0.68 0.67 0.66 0.67 0.67 0.65 2.03%
Adjusted Per Share Value based on latest NOSH - 126,290
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 18.35 9.26 38.71 27.73 21.97 11.70 40.18 -40.61%
EPS 0.81 0.24 1.98 1.28 1.57 0.97 2.51 -52.85%
DPS 0.00 0.00 0.72 0.00 0.00 0.00 0.72 -
NAPS 0.3225 0.3273 0.3225 0.3177 0.3225 0.3225 0.3129 2.02%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.385 0.42 0.405 0.42 0.48 0.46 0.48 -
P/RPS 1.01 2.18 0.50 0.73 1.05 1.89 0.58 44.59%
P/EPS 23.01 83.27 9.86 15.75 14.72 22.75 9.22 83.68%
EY 4.35 1.20 10.14 6.35 6.79 4.40 10.85 -45.53%
DY 0.00 0.00 3.70 0.00 0.00 0.00 3.13 -
P/NAPS 0.57 0.62 0.60 0.64 0.72 0.69 0.74 -15.93%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 28/08/19 29/05/19 26/02/19 04/12/18 28/08/18 -
Price 0.38 0.405 0.42 0.415 0.45 0.455 0.47 -
P/RPS 1.00 2.11 0.52 0.72 0.99 1.87 0.56 47.03%
P/EPS 22.71 80.29 10.22 15.56 13.80 22.50 9.03 84.62%
EY 4.40 1.25 9.78 6.43 7.25 4.44 11.08 -45.88%
DY 0.00 0.00 3.57 0.00 0.00 0.00 3.19 -
P/NAPS 0.57 0.60 0.63 0.63 0.67 0.68 0.72 -14.38%

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