[CWG] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -2.57%
YoY- -21.09%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 71,192 88,879 99,440 106,495 99,024 97,451 91,477 -4.08%
PBT 1,503 3,374 5,415 7,174 9,738 9,966 1,763 -2.62%
Tax -303 -839 -1,333 -1,173 -2,133 -2,103 -408 -4.83%
NP 1,200 2,535 4,082 6,001 7,605 7,863 1,355 -2.00%
-
NP to SH 1,200 2,535 4,082 6,001 7,605 7,863 1,355 -2.00%
-
Tax Rate 20.16% 24.87% 24.62% 16.35% 21.90% 21.10% 23.14% -
Total Cost 69,992 86,344 95,358 100,494 91,419 89,588 90,122 -4.12%
-
Net Worth 84,283 84,529 83,351 80,825 55,989 50,670 42,867 11.91%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 628 1,894 1,894 1,262 1,472 - - -
Div Payout % 52.42% 74.73% 46.41% 21.04% 19.36% - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 84,283 84,529 83,351 80,825 55,989 50,670 42,867 11.91%
NOSH 126,290 126,290 126,290 126,290 42,097 42,941 42,027 20.10%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.69% 2.85% 4.10% 5.64% 7.68% 8.07% 1.48% -
ROE 1.42% 3.00% 4.90% 7.42% 13.58% 15.52% 3.16% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 56.59 70.45 78.74 84.33 235.23 226.94 217.66 -20.09%
EPS 0.95 2.01 3.23 4.75 18.07 18.31 3.22 -18.39%
DPS 0.50 1.50 1.50 1.00 3.50 0.00 0.00 -
NAPS 0.67 0.67 0.66 0.64 1.33 1.18 1.02 -6.75%
Adjusted Per Share Value based on latest NOSH - 126,290
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 43.37 54.15 60.58 64.88 60.33 59.37 55.73 -4.08%
EPS 0.73 1.54 2.49 3.66 4.63 4.79 0.83 -2.11%
DPS 0.38 1.15 1.15 0.77 0.90 0.00 0.00 -
NAPS 0.5135 0.515 0.5078 0.4924 0.3411 0.3087 0.2612 11.91%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.39 0.255 0.42 0.48 1.56 1.23 0.45 -
P/RPS 0.69 0.36 0.53 0.57 0.66 0.54 0.21 21.90%
P/EPS 40.88 12.69 12.99 10.10 8.64 6.72 13.96 19.59%
EY 2.45 7.88 7.70 9.90 11.58 14.89 7.16 -16.35%
DY 1.28 5.88 3.57 2.08 2.24 0.00 0.00 -
P/NAPS 0.58 0.38 0.64 0.75 1.17 1.04 0.44 4.70%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 28/05/20 29/05/19 23/05/18 24/05/17 25/05/16 27/05/15 -
Price 0.385 0.30 0.415 0.50 1.53 1.25 0.48 -
P/RPS 0.68 0.43 0.53 0.59 0.65 0.55 0.22 20.67%
P/EPS 40.36 14.93 12.84 10.52 8.47 6.83 14.89 18.06%
EY 2.48 6.70 7.79 9.50 11.81 14.65 6.72 -15.29%
DY 1.30 5.00 3.61 2.00 2.29 0.00 0.00 -
P/NAPS 0.57 0.45 0.63 0.78 1.15 1.06 0.47 3.26%

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