[CWG] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 26.66%
YoY- 839.04%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 92,439 92,352 97,451 98,109 99,527 95,262 91,477 0.69%
PBT 6,993 8,888 9,966 9,792 7,510 3,553 1,763 149.94%
Tax -1,495 -1,921 -2,103 -2,167 -1,490 -655 -408 137.11%
NP 5,498 6,967 7,863 7,625 6,020 2,898 1,355 153.74%
-
NP to SH 5,498 6,967 7,863 7,625 6,020 2,898 1,355 153.74%
-
Tax Rate 21.38% 21.61% 21.10% 22.13% 19.84% 18.44% 23.14% -
Total Cost 86,941 85,385 89,588 90,484 93,507 92,364 90,122 -2.36%
-
Net Worth 52,193 50,906 50,670 50,067 47,984 45,013 42,867 13.98%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 1,472 1,472 - - - - - -
Div Payout % 26.78% 21.14% - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 52,193 50,906 50,670 50,067 47,984 45,013 42,867 13.98%
NOSH 42,091 42,071 42,941 42,073 42,091 42,068 42,027 0.10%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.95% 7.54% 8.07% 7.77% 6.05% 3.04% 1.48% -
ROE 10.53% 13.69% 15.52% 15.23% 12.55% 6.44% 3.16% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 219.61 219.51 226.94 233.19 236.45 226.44 217.66 0.59%
EPS 13.06 16.56 18.31 18.12 14.30 6.89 3.22 153.67%
DPS 3.50 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.21 1.18 1.19 1.14 1.07 1.02 13.86%
Adjusted Per Share Value based on latest NOSH - 42,073
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 35.23 35.20 37.14 37.39 37.93 36.31 34.87 0.68%
EPS 2.10 2.66 3.00 2.91 2.29 1.10 0.52 152.95%
DPS 0.56 0.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1989 0.194 0.1931 0.1908 0.1829 0.1716 0.1634 13.96%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.22 1.20 1.23 1.53 0.635 0.47 0.45 -
P/RPS 0.56 0.55 0.54 0.66 0.27 0.21 0.21 91.95%
P/EPS 9.34 7.25 6.72 8.44 4.44 6.82 13.96 -23.44%
EY 10.71 13.80 14.89 11.85 22.52 14.66 7.16 30.69%
DY 2.87 2.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.99 1.04 1.29 0.56 0.44 0.44 70.30%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 25/05/16 24/02/16 25/11/15 26/08/15 27/05/15 -
Price 1.22 1.22 1.25 1.70 0.99 0.52 0.48 -
P/RPS 0.56 0.56 0.55 0.73 0.42 0.23 0.22 86.11%
P/EPS 9.34 7.37 6.83 9.38 6.92 7.55 14.89 -26.66%
EY 10.71 13.57 14.65 10.66 14.45 13.25 6.72 36.32%
DY 2.87 2.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.01 1.06 1.43 0.87 0.49 0.47 62.99%

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