[CWG] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -18.33%
YoY- 95.68%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 94,729 98,109 90,123 90,196 83,366 89,680 97,676 -0.50%
PBT 8,592 9,792 1,131 -737 -6,263 -2,437 -742 -
Tax -1,736 -2,167 -319 453 -301 36 -1,331 4.52%
NP 6,856 7,625 812 -284 -6,564 -2,401 -2,073 -
-
NP to SH 6,856 7,625 812 -284 -6,572 -2,372 -2,133 -
-
Tax Rate 20.20% 22.13% 28.21% - - - - -
Total Cost 87,873 90,484 89,311 90,480 89,930 92,081 99,749 -2.08%
-
Net Worth 56,841 50,067 43,404 42,615 42,449 43,874 42,244 5.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,472 - - - - - - -
Div Payout % 21.48% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 56,841 50,067 43,404 42,615 42,449 43,874 42,244 5.06%
NOSH 42,104 42,073 42,140 42,193 42,028 42,187 42,244 -0.05%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.24% 7.77% 0.90% -0.31% -7.87% -2.68% -2.12% -
ROE 12.06% 15.23% 1.87% -0.67% -15.48% -5.41% -5.05% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 224.98 233.19 213.86 213.77 198.35 212.57 231.21 -0.45%
EPS 16.28 18.12 1.93 -0.67 -15.64 -5.62 -5.05 -
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.19 1.03 1.01 1.01 1.04 1.00 5.12%
Adjusted Per Share Value based on latest NOSH - 42,193
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 57.71 59.77 54.90 54.95 50.79 54.63 59.50 -0.50%
EPS 4.18 4.65 0.49 -0.17 -4.00 -1.45 -1.30 -
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3463 0.305 0.2644 0.2596 0.2586 0.2673 0.2574 5.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.17 1.53 0.41 0.37 0.39 0.38 0.41 -
P/RPS 0.52 0.66 0.19 0.17 0.20 0.18 0.18 19.32%
P/EPS 7.19 8.44 21.28 -54.97 -2.49 -6.76 -8.12 -
EY 13.92 11.85 4.70 -1.82 -40.09 -14.80 -12.31 -
DY 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.29 0.40 0.37 0.39 0.37 0.41 13.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 02/03/15 19/02/14 07/02/13 21/02/12 23/02/11 -
Price 1.39 1.70 0.43 0.40 0.385 0.40 0.40 -
P/RPS 0.62 0.73 0.20 0.19 0.19 0.19 0.17 24.04%
P/EPS 8.54 9.38 22.32 -59.43 -2.46 -7.11 -7.92 -
EY 11.71 10.66 4.48 -1.68 -40.62 -14.06 -12.62 -
DY 2.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.43 0.42 0.40 0.38 0.38 0.40 17.05%

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