[CWG] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -14.94%
YoY- -13.14%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 95,158 101,555 99,440 101,013 105,900 105,415 106,495 -7.22%
PBT 4,467 6,967 5,415 6,441 7,402 7,564 7,174 -27.06%
Tax -1,196 -1,779 -1,333 -1,091 -1,112 -989 -1,173 1.30%
NP 3,271 5,188 4,082 5,350 6,290 6,575 6,001 -33.24%
-
NP to SH 3,271 5,188 4,082 5,350 6,290 6,575 6,001 -33.24%
-
Tax Rate 26.77% 25.53% 24.62% 16.94% 15.02% 13.08% 16.35% -
Total Cost 91,887 96,367 95,358 95,663 99,610 98,840 100,494 -5.78%
-
Net Worth 85,877 84,614 83,351 84,614 84,614 82,088 80,825 4.12%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 1,894 1,894 1,894 1,894 1,894 1,894 1,262 31.05%
Div Payout % 57.91% 36.51% 46.41% 35.41% 30.12% 28.81% 21.04% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 85,877 84,614 83,351 84,614 84,614 82,088 80,825 4.12%
NOSH 126,290 126,290 126,290 126,290 126,290 126,290 126,290 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.44% 5.11% 4.10% 5.30% 5.94% 6.24% 5.64% -
ROE 3.81% 6.13% 4.90% 6.32% 7.43% 8.01% 7.42% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 75.35 80.41 78.74 79.98 83.85 83.47 84.33 -7.22%
EPS 2.59 4.11 3.23 4.24 4.98 5.21 4.75 -33.23%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.00 31.00%
NAPS 0.68 0.67 0.66 0.67 0.67 0.65 0.64 4.12%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 57.97 61.87 60.58 61.54 64.51 64.22 64.88 -7.22%
EPS 1.99 3.16 2.49 3.26 3.83 4.01 3.66 -33.35%
DPS 1.15 1.15 1.15 1.15 1.15 1.15 0.77 30.62%
NAPS 0.5232 0.5155 0.5078 0.5155 0.5155 0.5001 0.4924 4.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.42 0.405 0.42 0.48 0.46 0.48 0.48 -
P/RPS 0.56 0.50 0.53 0.60 0.55 0.58 0.57 -1.17%
P/EPS 16.22 9.86 12.99 11.33 9.24 9.22 10.10 37.09%
EY 6.17 10.14 7.70 8.83 10.83 10.85 9.90 -27.01%
DY 3.57 3.70 3.57 3.13 3.26 3.12 2.08 43.30%
P/NAPS 0.62 0.60 0.64 0.72 0.69 0.74 0.75 -11.90%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 29/05/19 26/02/19 04/12/18 28/08/18 23/05/18 -
Price 0.405 0.42 0.415 0.45 0.455 0.47 0.50 -
P/RPS 0.54 0.52 0.53 0.56 0.54 0.56 0.59 -5.72%
P/EPS 15.64 10.22 12.84 10.62 9.14 9.03 10.52 30.22%
EY 6.40 9.78 7.79 9.41 10.95 11.08 9.50 -23.13%
DY 3.70 3.57 3.61 3.33 3.30 3.19 2.00 50.64%
P/NAPS 0.60 0.63 0.63 0.67 0.68 0.72 0.78 -16.03%

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