[CWG] YoY Quarter Result on 31-Dec-2014 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
02-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 477.53%
YoY- 66.63%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 31,853 30,770 28,480 29,898 27,110 26,980 26,073 3.39%
PBT 3,033 5,418 3,819 1,537 921 985 690 27.95%
Tax -529 -1,077 -836 -159 -94 -114 -274 11.57%
NP 2,504 4,341 2,983 1,378 827 871 416 34.83%
-
NP to SH 2,504 4,341 2,983 1,378 827 871 435 33.83%
-
Tax Rate 17.44% 19.88% 21.89% 10.34% 10.21% 11.57% 39.71% -
Total Cost 29,349 26,429 25,497 28,520 26,283 26,109 25,657 2.26%
-
Net Worth 8,082,560 56,841 50,067 43,404 42,615 42,449 43,874 138.34%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 8,082,560 56,841 50,067 43,404 42,615 42,449 43,874 138.34%
NOSH 126,290 42,104 42,073 42,140 42,193 42,028 42,187 20.03%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.86% 14.11% 10.47% 4.61% 3.05% 3.23% 1.60% -
ROE 0.03% 7.64% 5.96% 3.17% 1.94% 2.05% 0.99% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 25.22 73.08 67.69 70.95 64.25 64.19 61.80 -13.86%
EPS 1.98 10.31 7.09 3.27 1.96 2.07 1.28 7.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 64.00 1.35 1.19 1.03 1.01 1.01 1.04 98.57%
Adjusted Per Share Value based on latest NOSH - 42,140
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 19.41 18.75 17.35 18.21 16.52 16.44 15.88 3.39%
EPS 1.53 2.64 1.82 0.84 0.50 0.53 0.27 33.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 49.2394 0.3463 0.305 0.2644 0.2596 0.2586 0.2673 138.34%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.535 1.17 1.53 0.41 0.37 0.39 0.38 -
P/RPS 2.12 1.60 2.26 0.58 0.58 0.61 0.61 23.05%
P/EPS 26.98 11.35 21.58 12.54 18.88 18.82 36.85 -5.05%
EY 3.71 8.81 4.63 7.98 5.30 5.31 2.71 5.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.87 1.29 0.40 0.37 0.39 0.37 -45.18%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 22/02/17 24/02/16 02/03/15 19/02/14 07/02/13 21/02/12 -
Price 0.50 1.39 1.70 0.43 0.40 0.385 0.40 -
P/RPS 1.98 1.90 2.51 0.61 0.62 0.60 0.65 20.37%
P/EPS 25.22 13.48 23.98 13.15 20.41 18.58 38.79 -6.91%
EY 3.97 7.42 4.17 7.60 4.90 5.38 2.58 7.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.03 1.43 0.42 0.40 0.38 0.38 -45.43%

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