[CWG] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -31.64%
YoY- 231.5%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 92,624 64,438 46,279 22,287 68,653 47,986 31,779 104.44%
PBT 7,858 4,355 3,661 1,560 2,310 -765 -866 -
Tax -1,874 -1,034 -991 -426 -683 197 231 -
NP 5,984 3,321 2,670 1,134 1,627 -568 -635 -
-
NP to SH 5,974 3,311 2,697 1,147 1,678 -531 -610 -
-
Tax Rate 23.85% 23.74% 27.07% 27.31% 29.57% - - -
Total Cost 86,640 61,117 43,609 21,153 67,026 48,554 32,414 92.94%
-
Net Worth 104,065 102,439 100,956 101,278 99,828 9,003,420 83,025 16.29%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 1,219 406 407 - 818 - - -
Div Payout % 20.41% 12.28% 15.09% - 48.76% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 104,065 102,439 100,956 101,278 99,828 9,003,420 83,025 16.29%
NOSH 164,148 164,148 164,148 164,148 164,148 164,148 126,290 19.15%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.46% 5.15% 5.77% 5.09% 2.37% -1.18% -2.00% -
ROE 5.74% 3.23% 2.67% 1.13% 1.68% -0.01% -0.73% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 56.96 39.63 28.42 13.64 41.95 31.98 25.26 72.21%
EPS 3.67 2.03 1.65 0.70 1.19 -0.40 -0.48 -
DPS 0.75 0.25 0.25 0.00 0.50 0.00 0.00 -
NAPS 0.64 0.63 0.62 0.62 0.61 60.00 0.66 -2.03%
Adjusted Per Share Value based on latest NOSH - 164,148
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 35.30 24.56 17.64 8.49 26.17 18.29 12.11 104.45%
EPS 2.28 1.26 1.03 0.44 0.64 -0.20 -0.23 -
DPS 0.46 0.15 0.16 0.00 0.31 0.00 0.00 -
NAPS 0.3966 0.3904 0.3848 0.386 0.3805 34.3159 0.3164 16.30%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.305 0.34 0.30 0.32 0.305 0.405 0.46 -
P/RPS 0.54 0.86 1.06 2.35 0.73 1.27 1.82 -55.61%
P/EPS 8.30 16.70 18.11 45.57 29.75 -114.45 -94.86 -
EY 12.05 5.99 5.52 2.19 3.36 -0.87 -1.05 -
DY 2.46 0.74 0.83 0.00 1.64 0.00 0.00 -
P/NAPS 0.48 0.54 0.48 0.52 0.50 0.01 0.70 -22.29%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 16/05/23 22/02/23 23/11/22 23/08/22 17/05/22 23/02/22 -
Price 0.37 0.32 0.355 0.355 0.37 0.375 0.46 -
P/RPS 0.65 0.81 1.25 2.60 0.88 1.17 1.82 -49.75%
P/EPS 10.07 15.72 21.43 50.56 36.09 -105.97 -94.86 -
EY 9.93 6.36 4.67 1.98 2.77 -0.94 -1.05 -
DY 2.03 0.78 0.70 0.00 1.35 0.00 0.00 -
P/NAPS 0.58 0.51 0.57 0.57 0.61 0.01 0.70 -11.81%

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