[CWG] YoY TTM Result on 30-Sep-2018 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
04-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -4.33%
YoY- -21.34%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 59,496 78,062 95,158 105,900 109,292 92,439 99,527 -8.21%
PBT -1,904 2,648 4,467 7,402 10,494 6,993 7,510 -
Tax 619 -592 -1,196 -1,112 -2,498 -1,495 -1,490 -
NP -1,285 2,056 3,271 6,290 7,996 5,498 6,020 -
-
NP to SH -1,264 2,056 3,271 6,290 7,996 5,498 6,020 -
-
Tax Rate - 22.36% 26.77% 15.02% 23.80% 21.38% 19.84% -
Total Cost 60,781 76,006 91,887 99,610 101,296 86,941 93,507 -6.92%
-
Net Worth 84,283 85,541 85,877 84,614 58,970 52,193 47,984 9.83%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 628 1,894 1,894 1,262 1,472 - -
Div Payout % - 30.59% 57.91% 30.12% 15.79% 26.78% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 84,283 85,541 85,877 84,614 58,970 52,193 47,984 9.83%
NOSH 126,290 126,290 126,290 126,290 84,243 42,091 42,091 20.07%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -2.16% 2.63% 3.44% 5.94% 7.32% 5.95% 6.05% -
ROE -1.50% 2.40% 3.81% 7.43% 13.56% 10.53% 12.55% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 47.30 62.05 75.35 83.85 129.73 219.61 236.45 -23.50%
EPS -1.00 1.63 2.59 4.98 9.49 13.06 14.30 -
DPS 0.00 0.50 1.50 1.50 1.50 3.50 0.00 -
NAPS 0.67 0.68 0.68 0.67 0.70 1.24 1.14 -8.47%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 36.25 47.56 57.97 64.51 66.58 56.31 60.63 -8.20%
EPS -0.77 1.25 1.99 3.83 4.87 3.35 3.67 -
DPS 0.00 0.38 1.15 1.15 0.77 0.90 0.00 -
NAPS 0.5135 0.5211 0.5232 0.5155 0.3593 0.318 0.2923 9.83%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.405 0.285 0.42 0.46 0.505 1.22 0.635 -
P/RPS 0.86 0.46 0.56 0.55 0.39 0.56 0.27 21.27%
P/EPS -40.31 17.44 16.22 9.24 5.32 9.34 4.44 -
EY -2.48 5.73 6.17 10.83 18.80 10.71 22.52 -
DY 0.00 1.75 3.57 3.26 2.97 2.87 0.00 -
P/NAPS 0.60 0.42 0.62 0.69 0.72 0.98 0.56 1.15%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 25/11/20 27/11/19 04/12/18 23/11/17 23/11/16 25/11/15 -
Price 0.45 0.37 0.405 0.455 0.495 1.22 0.99 -
P/RPS 0.95 0.60 0.54 0.54 0.38 0.56 0.42 14.55%
P/EPS -44.78 22.64 15.64 9.14 5.22 9.34 6.92 -
EY -2.23 4.42 6.40 10.95 19.17 10.71 14.45 -
DY 0.00 1.35 3.70 3.30 3.03 2.87 0.00 -
P/NAPS 0.67 0.54 0.60 0.68 0.71 0.98 0.87 -4.25%

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