Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 Nov 25 | Q1 Sep 2025 | 1 | 30 Jun 2026 | 30.61 | 3.75 | 2.30 | 7.5% | 0.00 | 0.88 | 15.6% | 67.6% | 35.2% | 357.7% | ||||||||
| 27 Aug 25 | Q4 Jun 2025 | 4 | 30 Jun 2025 | 36.28 | 4.64 | 3.54 | 9.8% | 0.50 | 1.35 | 25.9% | 138.9% | 72.2% | 319.5% | ||||||||
| 28 May 25 | Q3 Mar 2025 | 3 | 30 Jun 2025 | 28.82 | 2.88 | 2.06 | 7.1% | 0.00 | 0.79 | 14.4% | 118.2% | 28.0% | 287.4% | ||||||||
| 26 Feb 25 | Q2 Dec 2024 | 2 | 30 Jun 2025 | 25.19 | 2.35 | 1.61 | 6.4% | 0.00 | 0.61 | 37.9% | 25.4% | 280.6% | 123.2% | ||||||||
| 27 Nov 24 | Q1 Sep 2024 | 1 | 30 Jun 2025 | 18.27 | -1.05 | -0.89 | -4.9% | 0.00 | -0.54 | 20.3% | 10.6% | 44.8% | 621.0% | ||||||||
| 28 Aug 24 | Q4 Jun 2024 | 4 | 30 Jun 2024 | 15.18 | -2.05 | -1.61 | -10.6% | 0.00 | -0.99 | 15.0% | 46.1% | 47.0% | 160.7% | ||||||||
| 29 May 24 | Q3 Mar 2024 | 3 | 30 Jun 2024 | 13.21 | -1.54 | -1.10 | -8.3% | 0.00 | -0.68 | 34.3% | 27.3% | 252.4% | 279.0% | ||||||||
| 26 Feb 24 | Q2 Dec 2023 | 2 | 30 Jun 2024 | 20.10 | 0.98 | 0.72 | 3.6% | 0.00 | 0.44 | 21.7% | 16.2% | 321.6% | 53.5% | ||||||||
| 15 Nov 23 | Q1 Sep 2023 | 1 | 30 Jun 2024 | 16.52 | 0.27 | 0.17 | 1.0% | 0.00 | 0.11 | 41.4% | 25.9% | 93.6% | 85.1% | ||||||||
| 23 Aug 23 | Q4 Jun 2023 | 4 | 30 Jun 2023 | 28.19 | 3.50 | 2.66 | 9.4% | 0.50 | 1.64 | 55.2% | 36.4% | 333.7% | 20.6% | ||||||||
| 16 May 23 | Q3 Mar 2023 | 3 | 30 Jun 2023 | 18.16 | 0.69 | 0.61 | 3.4% | 0.00 | 0.38 | 24.3% | 12.0% | 60.4% | 677.2% | ||||||||
| 22 Feb 23 | Q2 Dec 2022 | 2 | 30 Jun 2023 | 23.99 | 2.10 | 1.55 | 6.5% | 0.25 | 0.95 | 7.7% | 62.6% | 35.1% | 262.1% | ||||||||
| 23 Nov 22 | Q1 Sep 2022 | 1 | 30 Jun 2023 | 22.29 | 1.56 | 1.15 | 5.2% | 0.00 | 0.70 | 7.8% | 30.9% | 48.1% | 231.5% | ||||||||
| 23 Aug 22 | Q4 Jun 2022 | 4 | 30 Jun 2022 | 20.67 | 3.08 | 2.21 | 10.7% | 0.50 | 1.35 | 27.5% | 52.5% | 2696.2% | 365.5% | ||||||||
| 17 May 22 | Q3 Mar 2022 | 3 | 30 Jun 2022 | 16.21 | 0.10 | 0.08 | 0.5% | 0.00 | 0.05 | 9.8% | 21.5% | 108.3% | 127.3% | ||||||||
| 23 Feb 22 | Q2 Dec 2021 | 2 | 30 Jun 2022 | 14.76 | -1.27 | -0.96 | -6.5% | 0.00 | -0.76 | 13.3% | 5.3% | 376.3% | 95.5% | ||||||||
| 24 Nov 21 | Q1 Sep 2021 | 1 | 30 Jun 2022 | 17.02 | 0.41 | 0.35 | 2.0% | 0.00 | 0.28 | 25.6% | 2.4% | 141.6% | 198.3% | ||||||||
| 25 Aug 21 | Q4 Jun 2021 | 4 | 30 Jun 2021 | 13.55 | -1.17 | -0.83 | -6.1% | 0.00 | -0.66 | 1.5% | 45.4% | 187.9% | 144.7% | ||||||||
| 25 May 21 | Q3 Mar 2021 | 3 | 30 Jun 2021 | 13.34 | -0.54 | -0.29 | -2.2% | 0.00 | -0.23 | 14.4% | 11.8% | 40.9% | 79.3% | ||||||||
| 24 Feb 21 | Q2 Dec 2020 | 2 | 30 Jun 2021 | 15.58 | -0.60 | -0.49 | -3.1% | 0.00 | -0.39 | 10.7% | 34.7% | 521.5% | 133.1% | ||||||||
| 25 Nov 20 | Q1 Sep 2020 | 1 | 30 Jun 2021 | 17.45 | 0.19 | 0.12 | 0.7% | 0.00 | 0.09 | 29.7% | 28.2% | 93.8% | 81.8% | ||||||||
| 26 Aug 20 | Q4 Jun 2020 | 4 | 30 Jun 2020 | 24.82 | 2.46 | 1.86 | 7.5% | 0.50 | 1.48 | 108.0% | 13.8% | 233.2% | 2.3% | ||||||||
| 28 May 20 | Q3 Mar 2020 | 3 | 30 Jun 2020 | 11.93 | -1.96 | -1.40 | -11.7% | 0.00 | -1.11 | 50.0% | 21.0% | 194.7% | 86.4% | ||||||||
| 26 Feb 20 | Q2 Dec 2019 | 2 | 30 Jun 2020 | 23.86 | 1.96 | 1.48 | 6.2% | 0.00 | 1.17 | 1.8% | 11.5% | 131.7% | 5.6% | ||||||||
| 27 Nov 19 | Q1 Sep 2019 | 1 | 30 Jun 2020 | 24.29 | 0.92 | 0.64 | 2.6% | 0.00 | 0.50 | 15.6% | 20.8% | 65.0% | 75.1% | ||||||||
| 28 Aug 19 | Q4 Jun 2019 | 4 | 30 Jun 2019 | 28.79 | 2.45 | 1.82 | 6.3% | 1.50 | 1.44 | 90.6% | 7.9% | 342.7% | 154.9% | ||||||||
| 29 May 19 | Q3 Mar 2019 | 3 | 30 Jun 2019 | 15.11 | -0.98 | -0.75 | -5.0% | 0.00 | -0.59 | 44.0% | 9.4% | 147.9% | 244.8% | ||||||||
| 26 Feb 19 | Q2 Dec 2018 | 2 | 30 Jun 2019 | 26.97 | 2.07 | 1.56 | 5.8% | 0.00 | 1.24 | 12.1% | 15.3% | 38.8% | 37.5% | ||||||||
| 04 Dec 18 | Q1 Sep 2018 | 1 | 30 Jun 2019 | 30.69 | 3.42 | 2.55 | 8.3% | 0.00 | 2.02 | 15.0% | 1.6% | 257.7% | 10.0% | ||||||||
| 28 Aug 18 | Q4 Jun 2018 | 4 | 30 Jun 2018 | 26.68 | 0.90 | 0.71 | 2.7% | 1.50 | 0.57 | 59.9% | 3.9% | 37.8% | 410.0% | ||||||||
| 23 May 18 | Q3 Mar 2018 | 3 | 30 Jun 2018 | 16.68 | 0.05 | 0.52 | 3.1% | 0.00 | 0.41 | 47.6% | 18.9% | 79.3% | 23.4% | ||||||||
| 22 Feb 18 | Q2 Dec 2017 | 2 | 30 Jun 2018 | 31.85 | 3.03 | 2.50 | 7.9% | 0.00 | 1.98 | 5.5% | 3.5% | 11.8% | 42.3% | ||||||||
| 23 Nov 17 | Q1 Sep 2017 | 1 | 30 Jun 2018 | 30.20 | 3.58 | 2.84 | 9.4% | 0.00 | 3.37 | 8.8% | 39.7% | 1927.9% | 120.4% | ||||||||
| 25 Aug 17 | Q4 Jun 2017 | 4 | 30 Jun 2017 | 27.76 | 0.51 | 0.14 | 0.5% | 1.50 | 0.17 | 35.0% | 6.5% | 79.3% | 89.2% | ||||||||
| 24 May 17 | Q3 Mar 2017 | 3 | 30 Jun 2017 | 20.56 | 0.98 | 0.68 | 3.3% | 0.00 | 1.61 | 33.2% | 26.4% | 84.4% | 1026.0% | ||||||||
| 22 Feb 17 | Q2 Dec 2016 | 2 | 30 Jun 2017 | 30.77 | 5.42 | 4.34 | 14.1% | 0.00 | 10.31 | 42.3% | 8.0% | 237.0% | 45.5% | ||||||||
| 23 Nov 16 | Q1 Sep 2016 | 1 | 30 Jun 2017 | 21.62 | 1.61 | 1.29 | 6.0% | 0.00 | 3.06 | 17.1% | 0.4% | 0.9% | 53.3% | ||||||||
| 24 Aug 16 | Q4 Jun 2016 | 4 | 30 Jun 2016 | 26.07 | 1.72 | 1.30 | 5.0% | 3.50 | 3.09 | 60.3% | 16.4% | 1880.8% | 40.8% | ||||||||
| 25 May 16 | Q3 Mar 2016 | 3 | 30 Jun 2016 | 16.27 | -0.16 | -0.07 | -0.5% | 0.00 | -0.17 | 42.9% | 3.9% | 102.5% | 76.5% | ||||||||
| 24 Feb 16 | Q2 Dec 2015 | 2 | 30 Jun 2016 | 28.48 | 3.82 | 2.98 | 10.5% | 0.00 | 7.09 | 32.2% | 4.7% | 8.2% | 116.5% | ||||||||
| 25 Nov 15 | Q1 Sep 2015 | 1 | 30 Jun 2016 | 21.54 | 3.51 | 2.76 | 12.8% | 0.00 | 6.55 | 30.9% | 24.7% | 25.6% | 855.3% | ||||||||
| 26 Aug 15 | Q4 Jun 2015 | 4 | 30 Jun 2015 | 31.17 | 2.80 | 2.20 | 7.0% | 0.00 | 5.22 | 84.2% | 13.8% | 806.1% | 236.3% | ||||||||
| 27 May 15 | Q3 Mar 2015 | 3 | 30 Jun 2015 | 16.92 | -0.34 | -0.31 | -1.8% | 0.00 | -0.74 | 43.4% | 8.7% | 122.6% | 63.6% | ||||||||
| 02 Mar 15 | 31/12/14 | 2 | 30/06/15 | 29.90 | 1.54 | 1.38 | 4.6% | 0.00 | 3.27 | 73.1% | 10.3% | 477.5% | 66.6% |
| EPS | 3.62 sen |
| Trailing PE (Sector Median: 14.2) | 4.7 |
| PEG | 0.05 |
| Altman Z | 1.6 |
| Beaver | 0.06 |
| Current Ratio | 3.15 |
| Debt-Equity (DE) Ratio | 0.45 |
| FCF Yield | 3.83 % |
| Revenue QoQ | -15.63 % |
| Revenue YoY | 67.56% |
| Profit QoQ | -35.23 % |
| Profit YoY | 357.69 % |
| Profit Margin (Sector Median: 3.0) | 7.87 % |
| ROE (ROIC: 7.08) | 7.38 % |
| Dividend Per Share (DPS) | 0.5 sen |
| Dividend Yield (DY) | 2.86 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 14.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.0) | |
| ROE (ROIC: 6.94) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.49 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 2.47 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 12.0 |
| Expected Revenue (M) | 710.16 |
| Expected Growth (%) | 36.0 |
MR LOH SEONG YEW added 100000.0 units announced on 03 Jun 2022 at ~RM0.335
MR LOH SEONG YEW added 50000.0 units announced on 18 Apr 2022 at ~RM0.365
MR LOH SEONG YEW added 50000.0 units announced on 12 Apr 2022 at ~RM0.385
MR LOH SEONG YEW added 50000.0 units announced on 01 Apr 2022 at ~RM0.395
MR OOI CHIN SOON added 100000.0 units announced on 22 Mar 2022 at ~RM0.395
MR OOI CHIN SOON added 100000.0 units announced on 21 Mar 2022 at ~RM0.39
MR OOI CHIN SOON added 125000.0 units announced on 12 Oct 2021 at ~RM0.4
MR OOI CHIN SOON added 125000.0 units announced on 06 Oct 2021 at ~RM0.395
MR OOI CHIN SOON added 322500.0 units announced on 30 Sep 2021 at ~RM0.39
MR LEE ENG SHENG added 80000.0 units announced on 15 Sep 2021 at ~RM0.4
MR NG TIANG YONG reduced 100000.0 units announced on 23 Jul 2021 at ~RM0.505
Market Cap: 45 M.
Market Cap Class: Shrimp
Number of Shares: 262 M.
Adjusted Float: 52.2%.
Stock highly correlated with
P&O (92%)
TUNEPRO (92%)
EMETALL (91%)
MAXLAND (91%)
CWG Holdings Berhad is an investment holding company and through its subsidiaries, the company is principally engaged in the manufacturing and sale of stationery and printing materials under the Campap brand. The company is known as an integrated stationery supplier to wholesalers and retailers, and its products are exported to about 58 countries. It has also diversified into packaging products for food and beverages medical, electronics and electrical boxes, and other consumer products. CWG was established in 1959 and is based in Butterworth, Malaysia.
Sectors: Consumer Products, Stationery, Consumer Services, Consumer Products & Services, Penny Stocks
Code: 9423
Website: http://www.cwgholdings.com.my/
Related Links: Bursa | Annual Report | Announcement
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| CWG-WA | 0.02 | 0.3 | 82.86% | 02-Mar-2027 |
Updated on 18-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| UOB Kay Hian Pte Ltd | 23.61% | 10.84 |
| Ooi Chin Soon | 18.02% | 8.27 |
| ANB Equity Sdn Bhd | 7.92% | 3.64 |
| Lim Kam Seng | 5.01% | 2.3 |
| Khor Say Khai Holdings Sdn Bhd | 4.82% | 2.21 |
| Wong Pei Pern | 2.95% | 1.35 |
| Lim Ed Win | 2.28% | 1.05 |
| Say Beng Holdings Sdn Bhd | 1.97% | 0.9 |
| Khor Swee Theam | 1.05% | 0.48 |
| Low Yeaw Seng | 1.01% | 0.46 |
| Tan Pui San | 1.0% | 0.46 |
| Lee Chew Wah | 0.87% | 0.4 |
| Teow Wooi Huat | 0.78% | 0.36 |
| Ng Tiang Yong | 0.78% | 0.36 |
| Loh Yerk Choo | 0.63% | 0.29 |
| Siaw Kok Tong | 0.62% | 0.28 |
| Khor Wan Tat | 0.62% | 0.28 |
| Saw June Hui | 0.61% | 0.28 |
| Heng Sze Siang | 0.54% | 0.25 |
| Cheong Hoey Wang | 0.53% | 0.24 |
| Lim Soon Huat | 0.45% | 0.21 |
| Tan Ah Moy @ Tan Siew Chuan | 0.37% | 0.17 |
| Eaw Ai Lin | 0.34% | 0.16 |
| Lu Chee Wai | 0.29% | 0.13 |
| Chen Thean Seong | 0.26% | 0.12 |
| Loh Woei Giap | 0.25% | 0.11 |
| Wong Phaik Ying | 0.25% | 0.11 |
| Jing De Machinery Industries Sdn Bhd | 0.25% | 0.11 |