[CWG] QoQ Quarter Result on 30-Sep-2018 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
04-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 257.7%
YoY- -10.04%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 28,792 15,108 26,966 30,689 26,677 16,681 31,853 -6.53%
PBT 2,452 -976 2,072 3,419 900 50 3,033 -13.25%
Tax -632 226 -508 -865 -186 468 -529 12.62%
NP 1,820 -750 1,564 2,554 714 518 2,504 -19.20%
-
NP to SH 1,820 -750 1,564 2,554 714 518 2,504 -19.20%
-
Tax Rate 25.77% - 24.52% 25.30% 20.67% -936.00% 17.44% -
Total Cost 26,972 15,858 25,402 28,135 25,963 16,163 29,349 -5.48%
-
Net Worth 84,614 83,351 84,614 84,614 82,088 80,825 8,082,560 -95.25%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,894 - - - 1,894 - - -
Div Payout % 104.09% - - - 265.32% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 84,614 83,351 84,614 84,614 82,088 80,825 8,082,560 -95.25%
NOSH 126,290 126,290 126,290 126,290 126,290 126,290 126,290 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.32% -4.96% 5.80% 8.32% 2.68% 3.11% 7.86% -
ROE 2.15% -0.90% 1.85% 3.02% 0.87% 0.64% 0.03% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 22.80 11.96 21.35 24.30 21.12 13.21 25.22 -6.52%
EPS 1.44 -0.59 1.24 2.02 0.57 0.41 1.98 -19.17%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.67 0.66 0.67 0.67 0.65 0.64 64.00 -95.25%
Adjusted Per Share Value based on latest NOSH - 126,290
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 17.54 9.20 16.43 18.70 16.25 10.16 19.41 -6.54%
EPS 1.11 -0.46 0.95 1.56 0.43 0.32 1.53 -19.30%
DPS 1.15 0.00 0.00 0.00 1.15 0.00 0.00 -
NAPS 0.5155 0.5078 0.5155 0.5155 0.5001 0.4924 49.2394 -95.25%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.405 0.42 0.48 0.46 0.48 0.48 0.535 -
P/RPS 1.78 3.51 2.25 1.89 2.27 3.63 2.12 -11.02%
P/EPS 28.10 -70.72 38.76 22.75 84.90 117.03 26.98 2.75%
EY 3.56 -1.41 2.58 4.40 1.18 0.85 3.71 -2.72%
DY 3.70 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.60 0.64 0.72 0.69 0.74 0.75 0.01 1444.15%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 26/02/19 04/12/18 28/08/18 23/05/18 22/02/18 -
Price 0.42 0.415 0.45 0.455 0.47 0.50 0.50 -
P/RPS 1.84 3.47 2.11 1.87 2.23 3.79 1.98 -4.78%
P/EPS 29.14 -69.88 36.34 22.50 83.13 121.90 25.22 10.13%
EY 3.43 -1.43 2.75 4.44 1.20 0.82 3.97 -9.31%
DY 3.57 0.00 0.00 0.00 3.19 0.00 0.00 -
P/NAPS 0.63 0.63 0.67 0.68 0.72 0.78 0.01 1495.34%

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