[CWG] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 242.18%
YoY- 6.35%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 26,980 26,073 28,032 35,369 32,119 29,114 28,378 -0.83%
PBT 985 690 659 1,402 1,352 216 407 15.85%
Tax -114 -274 -257 -309 -348 -70 -60 11.27%
NP 871 416 402 1,093 1,004 146 347 16.56%
-
NP to SH 871 435 402 1,055 992 121 346 16.61%
-
Tax Rate 11.57% 39.71% 39.00% 22.04% 25.74% 32.41% 14.74% -
Total Cost 26,109 25,657 27,630 34,276 31,115 28,968 28,031 -1.17%
-
Net Worth 42,449 43,874 42,244 49,597 49,599 48,817 41,980 0.18%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 42,449 43,874 42,244 49,597 49,599 48,817 41,980 0.18%
NOSH 42,028 42,187 42,244 42,031 42,033 41,724 41,980 0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.23% 1.60% 1.43% 3.09% 3.13% 0.50% 1.22% -
ROE 2.05% 0.99% 0.95% 2.13% 2.00% 0.25% 0.82% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 64.19 61.80 66.36 84.15 76.41 69.78 67.60 -0.85%
EPS 2.07 1.28 0.94 2.51 2.36 0.29 0.82 16.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.04 1.00 1.18 1.18 1.17 1.00 0.16%
Adjusted Per Share Value based on latest NOSH - 42,031
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.44 15.88 17.08 21.55 19.57 17.74 17.29 -0.83%
EPS 0.53 0.27 0.24 0.64 0.60 0.07 0.21 16.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2586 0.2673 0.2574 0.3022 0.3022 0.2974 0.2557 0.18%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.39 0.38 0.41 0.45 0.40 0.50 0.50 -
P/RPS 0.61 0.61 0.62 0.53 0.52 0.72 0.74 -3.16%
P/EPS 18.82 36.85 43.09 17.93 16.95 172.41 60.67 -17.70%
EY 5.31 2.71 2.32 5.58 5.90 0.58 1.65 21.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.41 0.38 0.34 0.43 0.50 -4.05%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 07/02/13 21/02/12 23/02/11 24/02/10 18/02/09 14/02/08 14/02/07 -
Price 0.385 0.40 0.40 0.46 0.40 0.50 0.46 -
P/RPS 0.60 0.65 0.60 0.55 0.52 0.72 0.68 -2.06%
P/EPS 18.58 38.79 42.03 18.33 16.95 172.41 55.81 -16.73%
EY 5.38 2.58 2.38 5.46 5.90 0.58 1.79 20.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.40 0.39 0.34 0.43 0.46 -3.13%

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