[CWG] YoY Annualized Quarter Result on 30-Jun-2018 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -15.86%
YoY- 2.02%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 59,922 84,905 101,555 105,415 100,712 92,352 95,262 -7.42%
PBT -2,121 3,378 6,967 7,564 8,525 8,888 3,553 -
Tax 619 -801 -1,779 -989 -2,080 -1,921 -655 -
NP -1,502 2,577 5,188 6,575 6,445 6,967 2,898 -
-
NP to SH -1,494 2,577 5,188 6,575 6,445 6,967 2,898 -
-
Tax Rate - 23.71% 25.53% 13.08% 24.40% 21.61% 18.44% -
Total Cost 61,424 82,328 96,367 98,840 94,267 85,385 92,364 -6.56%
-
Net Worth 83,025 85,541 84,614 82,088 56,409 50,936 45,070 10.70%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 628 1,894 1,894 1,262 1,473 - -
Div Payout % - 24.41% 36.51% 28.81% 19.59% 21.15% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 83,025 85,541 84,614 82,088 56,409 50,936 45,070 10.70%
NOSH 126,290 126,290 126,290 126,290 84,193 42,096 42,122 20.06%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -2.51% 3.04% 5.11% 6.24% 6.40% 7.54% 3.04% -
ROE -1.80% 3.01% 6.13% 8.01% 11.43% 13.68% 6.43% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 47.63 67.49 80.41 83.47 119.62 219.38 226.16 -22.84%
EPS -1.19 2.04 4.11 5.64 7.66 16.55 6.88 -
DPS 0.00 0.50 1.50 1.50 1.50 3.50 0.00 -
NAPS 0.66 0.68 0.67 0.65 0.67 1.21 1.07 -7.73%
Adjusted Per Share Value based on latest NOSH - 126,290
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 22.84 32.36 38.71 40.18 38.39 35.20 36.31 -7.42%
EPS -0.57 0.98 1.98 2.51 2.46 2.66 1.10 -
DPS 0.00 0.24 0.72 0.72 0.48 0.56 0.00 -
NAPS 0.3164 0.326 0.3225 0.3129 0.215 0.1941 0.1718 10.70%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.355 0.295 0.405 0.48 1.40 1.20 0.47 -
P/RPS 0.75 0.44 0.50 0.58 1.17 0.55 0.21 23.61%
P/EPS -29.89 14.40 9.86 9.22 18.29 7.25 6.83 -
EY -3.35 6.94 10.14 10.85 5.47 13.79 14.64 -
DY 0.00 1.69 3.70 3.13 1.07 2.92 0.00 -
P/NAPS 0.54 0.43 0.60 0.74 2.09 0.99 0.44 3.46%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 28/08/19 28/08/18 25/08/17 24/08/16 26/08/15 -
Price 0.405 0.30 0.42 0.47 0.635 1.22 0.52 -
P/RPS 0.85 0.44 0.52 0.56 0.53 0.56 0.23 24.31%
P/EPS -34.10 14.64 10.22 9.03 8.30 7.37 7.56 -
EY -2.93 6.83 9.78 11.08 12.06 13.57 13.23 -
DY 0.00 1.67 3.57 3.19 2.36 2.87 0.00 -
P/NAPS 0.61 0.44 0.63 0.72 0.95 1.01 0.49 3.71%

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