[CWG] YoY TTM Result on 30-Sep-2014 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 93.33%
YoY- 208.75%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 109,292 92,439 99,527 87,335 90,066 82,459 91,639 2.97%
PBT 10,494 6,993 7,510 515 -673 -6,558 -2,468 -
Tax -2,498 -1,495 -1,490 -254 433 -461 53 -
NP 7,996 5,498 6,020 261 -240 -7,019 -2,415 -
-
NP to SH 7,996 5,498 6,020 261 -240 -7,008 -2,405 -
-
Tax Rate 23.80% 21.38% 19.84% 49.32% - - - -
Total Cost 101,296 86,941 93,507 87,074 90,306 89,478 94,054 1.24%
-
Net Worth 58,970 52,193 47,984 41,534 41,546 41,761 43,368 5.25%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 1,262 1,472 - - - - - -
Div Payout % 15.79% 26.78% - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 58,970 52,193 47,984 41,534 41,546 41,761 43,368 5.25%
NOSH 84,243 42,091 42,091 41,954 41,965 42,183 42,105 12.24%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.32% 5.95% 6.05% 0.30% -0.27% -8.51% -2.64% -
ROE 13.56% 10.53% 12.55% 0.63% -0.58% -16.78% -5.55% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 129.73 219.61 236.45 208.17 214.62 195.48 217.64 -8.25%
EPS 9.49 13.06 14.30 0.62 -0.57 -16.61 -5.71 -
DPS 1.50 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 1.24 1.14 0.99 0.99 0.99 1.03 -6.22%
Adjusted Per Share Value based on latest NOSH - 41,954
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 66.58 56.31 60.63 53.20 54.87 50.23 55.83 2.97%
EPS 4.87 3.35 3.67 0.16 -0.15 -4.27 -1.47 -
DPS 0.77 0.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3593 0.318 0.2923 0.253 0.2531 0.2544 0.2642 5.25%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.505 1.22 0.635 0.555 0.41 0.40 0.37 -
P/RPS 0.39 0.56 0.27 0.27 0.19 0.20 0.17 14.82%
P/EPS 5.32 9.34 4.44 89.21 -71.69 -2.41 -6.48 -
EY 18.80 10.71 22.52 1.12 -1.39 -41.53 -15.44 -
DY 2.97 2.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.98 0.56 0.56 0.41 0.40 0.36 12.23%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 23/11/16 25/11/15 26/11/14 27/11/13 28/11/12 23/11/11 -
Price 0.495 1.22 0.99 0.515 0.39 0.40 0.38 -
P/RPS 0.38 0.56 0.42 0.25 0.18 0.20 0.17 14.33%
P/EPS 5.22 9.34 6.92 82.78 -68.19 -2.41 -6.65 -
EY 19.17 10.71 14.45 1.21 -1.47 -41.53 -15.03 -
DY 3.03 2.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.98 0.87 0.52 0.39 0.40 0.37 11.46%

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