[CWG] QoQ TTM Result on 31-Dec-2000 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
15-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 16.6%
YoY- 125.91%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 72,194 72,083 71,119 72,497 70,716 75,840 57,586 16.25%
PBT 5,580 6,103 5,965 6,068 5,509 5,446 3,918 26.55%
Tax -474 -623 -781 -976 -1,142 -1,253 -885 -34.02%
NP 5,106 5,480 5,184 5,092 4,367 4,193 3,033 41.47%
-
NP to SH 5,106 5,480 5,184 5,092 4,367 4,193 3,033 41.47%
-
Tax Rate 8.49% 10.21% 13.09% 16.08% 20.73% 23.01% 22.59% -
Total Cost 67,088 66,603 65,935 67,405 66,349 71,647 54,553 14.77%
-
Net Worth 39,195 38,891 37,300 36,350 34,158 32,978 32,267 13.83%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 293 293 575 575 575 575 - -
Div Payout % 5.74% 5.35% 11.10% 11.30% 13.17% 13.72% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 39,195 38,891 37,300 36,350 34,158 32,978 32,267 13.83%
NOSH 19,597 19,543 19,529 19,543 19,519 19,173 19,093 1.75%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 7.07% 7.60% 7.29% 7.02% 6.18% 5.53% 5.27% -
ROE 13.03% 14.09% 13.90% 14.01% 12.78% 12.71% 9.40% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 368.38 368.83 364.17 370.96 362.29 395.54 301.61 14.24%
EPS 26.05 28.04 26.54 26.05 22.37 21.87 15.89 38.99%
DPS 1.50 1.50 3.00 2.94 2.95 3.00 0.00 -
NAPS 2.00 1.99 1.91 1.86 1.75 1.72 1.69 11.87%
Adjusted Per Share Value based on latest NOSH - 19,543
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 27.52 27.47 27.11 27.63 26.95 28.91 21.95 16.25%
EPS 1.95 2.09 1.98 1.94 1.66 1.60 1.16 41.33%
DPS 0.11 0.11 0.22 0.22 0.22 0.22 0.00 -
NAPS 0.1494 0.1482 0.1422 0.1385 0.1302 0.1257 0.123 13.82%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.82 1.64 1.56 1.80 2.12 2.90 3.82 -
P/RPS 0.49 0.44 0.43 0.49 0.59 0.73 1.27 -46.97%
P/EPS 6.99 5.85 5.88 6.91 9.48 13.26 24.05 -56.08%
EY 14.32 17.10 17.02 14.47 10.55 7.54 4.16 127.81%
DY 0.82 0.91 1.92 1.64 1.39 1.03 0.00 -
P/NAPS 0.91 0.82 0.82 0.97 1.21 1.69 2.26 -45.44%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 02/11/01 28/08/01 08/05/01 15/02/01 02/11/00 28/08/00 - -
Price 2.10 1.82 1.67 1.90 2.00 2.60 0.00 -
P/RPS 0.57 0.49 0.46 0.51 0.55 0.66 0.00 -
P/EPS 8.06 6.49 6.29 7.29 8.94 11.89 0.00 -
EY 12.41 15.41 15.90 13.71 11.19 8.41 0.00 -
DY 0.71 0.82 1.80 1.55 1.47 1.15 0.00 -
P/NAPS 1.05 0.91 0.87 1.02 1.14 1.51 0.00 -

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