[CWG] YoY Quarter Result on 30-Jun-2015 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 806.11%
YoY- 236.29%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 26,677 27,757 26,069 31,168 27,383 25,102 24,760 1.25%
PBT 900 510 1,723 2,801 1,011 -177 -5,348 -
Tax -186 -370 -423 -605 -358 124 -653 -18.87%
NP 714 140 1,300 2,196 653 -53 -6,001 -
-
NP to SH 714 140 1,300 2,196 653 -53 -6,001 -
-
Tax Rate 20.67% 72.55% 24.55% 21.60% 35.41% - - -
Total Cost 25,963 27,617 24,769 28,972 26,730 25,155 30,761 -2.78%
-
Net Worth 82,088 56,409 50,906 45,013 42,129 40,769 42,952 11.39%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,894 1,262 1,472 - - - - -
Div Payout % 265.32% 902.07% 113.27% - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 82,088 56,409 50,906 45,013 42,129 40,769 42,952 11.39%
NOSH 126,290 84,193 42,071 42,068 42,129 40,769 42,109 20.07%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.68% 0.50% 4.99% 7.05% 2.38% -0.21% -24.24% -
ROE 0.87% 0.25% 2.55% 4.88% 1.55% -0.13% -13.97% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 21.12 32.97 61.96 74.09 65.00 61.57 58.80 -15.68%
EPS 0.57 0.17 3.09 5.22 1.55 -0.13 -14.26 -
DPS 1.50 1.50 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.67 1.21 1.07 1.00 1.00 1.02 -7.23%
Adjusted Per Share Value based on latest NOSH - 42,068
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.25 16.91 15.88 18.99 16.68 15.29 15.08 1.25%
EPS 0.43 0.09 0.79 1.34 0.40 -0.03 -3.66 -
DPS 1.15 0.77 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.5001 0.3436 0.3101 0.2742 0.2567 0.2484 0.2617 11.39%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.48 1.40 1.20 0.47 0.44 0.39 0.41 -
P/RPS 2.27 4.25 1.94 0.63 0.68 0.63 0.70 21.65%
P/EPS 84.90 841.93 38.83 9.00 28.39 -300.00 -2.88 -
EY 1.18 0.12 2.57 11.11 3.52 -0.33 -34.76 -
DY 3.13 1.07 2.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 2.09 0.99 0.44 0.44 0.39 0.40 10.79%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 25/08/17 24/08/16 26/08/15 27/08/14 27/08/13 29/08/12 -
Price 0.47 0.635 1.22 0.52 0.63 0.39 0.41 -
P/RPS 2.23 1.93 1.97 0.70 0.97 0.63 0.70 21.29%
P/EPS 83.13 381.88 39.48 9.96 40.65 -300.00 -2.88 -
EY 1.20 0.26 2.53 10.04 2.46 -0.33 -34.76 -
DY 3.19 2.36 2.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.95 1.01 0.49 0.63 0.39 0.40 10.28%

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