[CWG] YoY Cumulative 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- 145.65%
YoY- 137.3%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 50,017 47,170 45,948 41,976 40,303 47,013 56,766 -2.08%
PBT 7,326 1,087 322 226 -703 45 506 56.08%
Tax -1,586 -74 14 47 -59 -300 -128 52.08%
NP 5,740 1,013 336 273 -762 -255 378 57.33%
-
NP to SH 5,740 1,013 336 273 -732 -255 313 62.35%
-
Tax Rate 21.65% 6.81% -4.35% -20.80% - 666.67% 25.30% -
Total Cost 44,277 46,157 45,612 41,703 41,065 47,268 56,388 -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 11.46% 2.34% 0.79% 0.64% -1.67% -0.61% 0.63% -
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 118.86 112.22 109.40 99.13 95.59 112.17 134.21 -2.00%
EPS 13.64 2.41 0.80 0.65 -1.42 -0.66 0.74 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 30.47 28.74 27.99 25.57 24.55 28.64 34.58 -2.08%
EPS 3.50 0.62 0.20 0.17 -0.45 -0.16 0.19 62.47%
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 1.29 0.37 0.34 0.39 0.40 0.37 0.34 24.87%
P/EPS 11.22 17.01 46.25 60.49 -21.89 -67.39 60.81 -24.53%
EY 8.92 5.88 2.16 1.65 -4.57 -1.48 1.64 32.59%
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 1.43 0.38 0.37 0.39 0.42 0.36 0.34 27.03%
P/EPS 12.46 17.84 50.00 59.72 -23.04 -65.74 62.16 -23.48%
EY 8.02 5.60 2.00 1.67 -4.34 -1.52 1.61 30.66%
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