[CWG] QoQ Quarter Result on 31-Dec-2017 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -11.8%
YoY- -42.32%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 30,689 26,677 16,681 31,853 30,204 27,757 20,561 30.57%
PBT 3,419 900 50 3,033 3,581 510 985 129.07%
Tax -865 -186 468 -529 -742 -370 -309 98.50%
NP 2,554 714 518 2,504 2,839 140 676 142.38%
-
NP to SH 2,554 714 518 2,504 2,839 140 676 142.38%
-
Tax Rate 25.30% 20.67% -936.00% 17.44% 20.72% 72.55% 31.37% -
Total Cost 28,135 25,963 16,163 29,349 27,365 27,617 19,885 26.00%
-
Net Worth 84,614 82,088 80,825 8,082,560 58,970 56,409 55,989 31.65%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 1,894 - - - 1,262 - -
Div Payout % - 265.32% - - - 902.07% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 84,614 82,088 80,825 8,082,560 58,970 56,409 55,989 31.65%
NOSH 126,290 126,290 126,290 126,290 84,243 84,193 42,097 107.86%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.32% 2.68% 3.11% 7.86% 9.40% 0.50% 3.29% -
ROE 3.02% 0.87% 0.64% 0.03% 4.81% 0.25% 1.21% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 24.30 21.12 13.21 25.22 35.85 32.97 48.84 -37.18%
EPS 2.02 0.57 0.41 1.98 3.37 0.17 1.61 16.31%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.67 0.65 0.64 64.00 0.70 0.67 1.33 -36.66%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.70 16.25 10.16 19.41 18.40 16.91 12.53 30.56%
EPS 1.56 0.43 0.32 1.53 1.73 0.09 0.41 143.52%
DPS 0.00 1.15 0.00 0.00 0.00 0.77 0.00 -
NAPS 0.5155 0.5001 0.4924 49.2394 0.3593 0.3436 0.3411 31.66%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.46 0.48 0.48 0.535 0.505 1.40 1.56 -
P/RPS 1.89 2.27 3.63 2.12 1.41 4.25 3.19 -29.43%
P/EPS 22.75 84.90 117.03 26.98 14.99 841.93 97.15 -61.97%
EY 4.40 1.18 0.85 3.71 6.67 0.12 1.03 163.04%
DY 0.00 3.13 0.00 0.00 0.00 1.07 0.00 -
P/NAPS 0.69 0.74 0.75 0.01 0.72 2.09 1.17 -29.65%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 04/12/18 28/08/18 23/05/18 22/02/18 23/11/17 25/08/17 24/05/17 -
Price 0.455 0.47 0.50 0.50 0.495 0.635 1.53 -
P/RPS 1.87 2.23 3.79 1.98 1.38 1.93 3.13 -29.04%
P/EPS 22.50 83.13 121.90 25.22 14.69 381.88 95.28 -61.76%
EY 4.44 1.20 0.82 3.97 6.81 0.26 1.05 161.26%
DY 0.00 3.19 0.00 0.00 0.00 2.36 0.00 -
P/NAPS 0.68 0.72 0.78 0.01 0.71 0.95 1.15 -29.52%

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