[CWG] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 107.73%
YoY- 2206.51%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 92,352 97,451 98,109 99,527 95,262 91,477 90,123 1.64%
PBT 8,888 9,966 9,792 7,510 3,553 1,763 1,131 295.76%
Tax -1,921 -2,103 -2,167 -1,490 -655 -408 -319 231.35%
NP 6,967 7,863 7,625 6,020 2,898 1,355 812 319.65%
-
NP to SH 6,967 7,863 7,625 6,020 2,898 1,355 812 319.65%
-
Tax Rate 21.61% 21.10% 22.13% 19.84% 18.44% 23.14% 28.21% -
Total Cost 85,385 89,588 90,484 93,507 92,364 90,122 89,311 -2.95%
-
Net Worth 50,906 50,670 50,067 47,984 45,013 42,867 43,404 11.22%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 1,472 - - - - - - -
Div Payout % 21.14% - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 50,906 50,670 50,067 47,984 45,013 42,867 43,404 11.22%
NOSH 42,071 42,941 42,073 42,091 42,068 42,027 42,140 -0.10%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.54% 8.07% 7.77% 6.05% 3.04% 1.48% 0.90% -
ROE 13.69% 15.52% 15.23% 12.55% 6.44% 3.16% 1.87% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 219.51 226.94 233.19 236.45 226.44 217.66 213.86 1.75%
EPS 16.56 18.31 18.12 14.30 6.89 3.22 1.93 319.66%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.18 1.19 1.14 1.07 1.02 1.03 11.34%
Adjusted Per Share Value based on latest NOSH - 42,091
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 35.20 37.14 37.39 37.93 36.31 34.87 34.35 1.64%
EPS 2.66 3.00 2.91 2.29 1.10 0.52 0.31 319.67%
DPS 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.1931 0.1908 0.1829 0.1716 0.1634 0.1654 11.22%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.20 1.23 1.53 0.635 0.47 0.45 0.41 -
P/RPS 0.55 0.54 0.66 0.27 0.21 0.21 0.19 103.24%
P/EPS 7.25 6.72 8.44 4.44 6.82 13.96 21.28 -51.25%
EY 13.80 14.89 11.85 22.52 14.66 7.16 4.70 105.18%
DY 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.04 1.29 0.56 0.44 0.44 0.40 83.07%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 24/02/16 25/11/15 26/08/15 27/05/15 02/03/15 -
Price 1.22 1.25 1.70 0.99 0.52 0.48 0.43 -
P/RPS 0.56 0.55 0.73 0.42 0.23 0.22 0.20 98.78%
P/EPS 7.37 6.83 9.38 6.92 7.55 14.89 22.32 -52.25%
EY 13.57 14.65 10.66 14.45 13.25 6.72 4.48 109.48%
DY 2.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.06 1.43 0.87 0.49 0.47 0.42 79.58%

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