[CWG] QoQ TTM 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- -22.97%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 105,900 105,415 106,495 110,375 109,292 100,712 99,024 4.57%
PBT 7,402 7,564 7,174 8,109 10,494 8,525 9,738 -16.69%
Tax -1,112 -989 -1,173 -1,950 -2,498 -2,080 -2,133 -35.19%
NP 6,290 6,575 6,001 6,159 7,996 6,445 7,605 -11.87%
-
NP to SH 6,290 6,575 6,001 6,159 7,996 6,445 7,605 -11.87%
-
Tax Rate 15.02% 13.08% 16.35% 24.05% 23.80% 24.40% 21.90% -
Total Cost 99,610 98,840 100,494 104,216 101,296 94,267 91,419 5.88%
-
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 1,894 1,262 1,262 1,262 1,262 1,472 18.28%
Div Payout % 30.12% 28.81% 21.04% 20.50% 15.79% 19.59% 19.36% -
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 5.94% 6.24% 5.64% 5.58% 7.32% 6.40% 7.68% -
ROE 7.43% 8.01% 7.42% 0.08% 13.56% 11.43% 13.58% -
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 83.85 83.47 84.33 87.40 129.73 119.62 235.23 -49.69%
EPS 4.98 5.21 4.75 4.88 9.49 7.66 18.07 -57.61%
DPS 1.50 1.50 1.00 1.00 1.50 1.50 3.50 -43.12%
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 64.51 64.22 64.88 67.24 66.58 61.35 60.33 4.56%
EPS 3.83 4.01 3.66 3.75 4.87 3.93 4.63 -11.86%
DPS 1.15 1.15 0.77 0.77 0.77 0.77 0.90 17.73%
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 0.55 0.58 0.57 0.61 0.39 1.17 0.66 -11.43%
P/EPS 9.24 9.22 10.10 10.97 5.32 18.29 8.64 4.57%
EY 10.83 10.85 9.90 9.12 18.80 5.47 11.58 -4.36%
DY 3.26 3.12 2.08 1.87 2.97 1.07 2.24 28.39%
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 0.54 0.56 0.59 0.57 0.38 0.53 0.65 -11.61%
P/EPS 9.14 9.03 10.52 10.25 5.22 8.30 8.47 5.20%
EY 10.95 11.08 9.50 9.75 19.17 12.06 11.81 -4.91%
DY 3.30 3.19 2.00 2.00 3.03 2.36 2.29 27.55%
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