[CWG] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 66.87%
YoY- 337.3%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 106,495 99,024 97,451 91,477 86,620 85,882 83,945 4.04%
PBT 7,174 9,738 9,966 1,763 -822 -6,004 -2,624 -
Tax -1,173 -2,133 -2,103 -408 251 -291 296 -
NP 6,001 7,605 7,863 1,355 -571 -6,295 -2,328 -
-
NP to SH 6,001 7,605 7,863 1,355 -571 -6,295 -2,306 -
-
Tax Rate 16.35% 21.90% 21.10% 23.14% - - - -
Total Cost 100,494 91,419 89,588 90,122 87,191 92,177 86,273 2.57%
-
Net Worth 80,825 55,989 50,670 42,867 41,648 42,148 42,901 11.12%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 1,262 1,472 - - - - - -
Div Payout % 21.04% 19.36% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 80,825 55,989 50,670 42,867 41,648 42,148 42,901 11.12%
NOSH 126,290 42,097 42,941 42,027 42,068 42,148 42,060 20.10%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.64% 7.68% 8.07% 1.48% -0.66% -7.33% -2.77% -
ROE 7.42% 13.58% 15.52% 3.16% -1.37% -14.94% -5.38% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 84.33 235.23 226.94 217.66 205.90 203.76 199.58 -13.36%
EPS 4.75 18.07 18.31 3.22 -1.36 -14.94 -5.48 -
DPS 1.00 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 1.33 1.18 1.02 0.99 1.00 1.02 -7.47%
Adjusted Per Share Value based on latest NOSH - 42,027
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 64.88 60.33 59.37 55.73 52.77 52.32 51.14 4.04%
EPS 3.66 4.63 4.79 0.83 -0.35 -3.83 -1.40 -
DPS 0.77 0.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4924 0.3411 0.3087 0.2612 0.2537 0.2568 0.2614 11.12%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.48 1.56 1.23 0.45 0.40 0.37 0.40 -
P/RPS 0.57 0.66 0.54 0.21 0.19 0.18 0.20 19.06%
P/EPS 10.10 8.64 6.72 13.96 -29.47 -2.48 -7.30 -
EY 9.90 11.58 14.89 7.16 -3.39 -40.37 -13.71 -
DY 2.08 2.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.17 1.04 0.44 0.40 0.37 0.39 11.50%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 24/05/17 25/05/16 27/05/15 28/05/14 13/05/13 31/05/12 -
Price 0.50 1.53 1.25 0.48 0.48 0.37 0.41 -
P/RPS 0.59 0.65 0.55 0.22 0.23 0.18 0.21 18.77%
P/EPS 10.52 8.47 6.83 14.89 -35.36 -2.48 -7.48 -
EY 9.50 11.81 14.65 6.72 -2.83 -40.37 -13.37 -
DY 2.00 2.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.15 1.06 0.47 0.48 0.37 0.40 11.76%

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