[CWG] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
07-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 122.83%
YoY- 137.3%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 100,034 94,340 91,896 83,952 80,606 94,026 113,532 -2.08%
PBT 14,652 2,174 644 452 -1,406 90 1,012 56.08%
Tax -3,172 -148 28 94 -118 -600 -256 52.08%
NP 11,480 2,026 672 546 -1,524 -510 756 57.33%
-
NP to SH 11,480 2,026 672 546 -1,464 -510 626 62.35%
-
Tax Rate 21.65% 6.81% -4.35% -20.80% - 666.67% 25.30% -
Total Cost 88,554 92,314 91,224 83,406 82,130 94,536 112,776 -3.94%
-
Net Worth 50,077 43,294 42,419 42,767 43,850 41,911 49,910 0.05%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 50,077 43,294 42,419 42,767 43,850 41,911 49,910 0.05%
NOSH 42,082 42,033 41,999 42,343 42,164 41,911 42,297 -0.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.48% 2.15% 0.73% 0.65% -1.89% -0.54% 0.67% -
ROE 22.92% 4.68% 1.58% 1.28% -3.34% -1.22% 1.25% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 237.71 224.44 218.80 198.26 191.17 224.34 268.41 -2.00%
EPS 27.28 4.82 1.60 1.30 -2.84 -1.32 1.48 62.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.03 1.01 1.01 1.04 1.00 1.18 0.14%
Adjusted Per Share Value based on latest NOSH - 42,028
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 60.94 57.47 55.98 51.14 49.11 57.28 69.16 -2.08%
EPS 6.99 1.23 0.41 0.33 -0.89 -0.31 0.38 62.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3051 0.2638 0.2584 0.2605 0.2671 0.2553 0.3041 0.05%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.53 0.41 0.37 0.39 0.38 0.41 0.45 -
P/RPS 0.64 0.18 0.17 0.20 0.20 0.18 0.17 24.71%
P/EPS 5.61 8.51 23.13 30.25 -10.94 -33.69 30.41 -24.54%
EY 17.83 11.76 4.32 3.31 -9.14 -2.97 3.29 32.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.40 0.37 0.39 0.37 0.41 0.38 22.58%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 02/03/15 19/02/14 07/02/13 21/02/12 23/02/11 24/02/10 -
Price 1.70 0.43 0.40 0.385 0.40 0.40 0.46 -
P/RPS 0.72 0.19 0.18 0.19 0.21 0.18 0.17 27.18%
P/EPS 6.23 8.92 25.00 29.86 -11.52 -32.87 31.08 -23.48%
EY 16.05 11.21 4.00 3.35 -8.68 -3.04 3.22 30.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.42 0.40 0.38 0.38 0.40 0.39 24.16%

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