[CWG] QoQ TTM Result on 31-Dec-2023 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -16.59%
YoY- -16.37%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 65,003 78,006 82,958 86,854 92,624 85,105 83,153 -15.15%
PBT -2,345 3,210 5,442 6,565 7,858 7,430 6,837 -
Tax 523 -754 -1,236 -1,544 -1,874 -1,914 -1,905 -
NP -1,822 2,456 4,206 5,021 5,984 5,516 4,932 -
-
NP to SH -1,822 2,456 4,169 4,998 5,974 5,520 4,985 -
-
Tax Rate - 23.49% 22.71% 23.52% 23.85% 25.76% 27.86% -
Total Cost 66,825 75,550 78,752 81,833 86,640 79,589 78,221 -9.97%
-
Net Worth 103,132 103,430 104,065 104,065 104,065 102,439 100,956 1.43%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - 813 813 1,220 1,220 1,225 1,225 -
Div Payout % - 33.10% 19.50% 24.41% 20.42% 22.20% 24.58% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 103,132 103,430 104,065 104,065 104,065 102,439 100,956 1.43%
NOSH 164,148 164,148 164,148 164,148 164,148 164,148 164,148 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -2.80% 3.15% 5.07% 5.78% 6.46% 6.48% 5.93% -
ROE -1.77% 2.37% 4.01% 4.80% 5.74% 5.39% 4.94% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 39.71 48.27 51.02 53.42 56.96 52.34 51.07 -15.45%
EPS -1.11 1.52 2.56 3.07 3.67 3.39 3.06 -
DPS 0.00 0.50 0.50 0.75 0.75 0.75 0.75 -
NAPS 0.63 0.64 0.64 0.64 0.64 0.63 0.62 1.07%
Adjusted Per Share Value based on latest NOSH - 164,148
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 24.78 29.73 31.62 33.10 35.30 32.44 31.69 -15.13%
EPS -0.69 0.94 1.59 1.90 2.28 2.10 1.90 -
DPS 0.00 0.31 0.31 0.47 0.47 0.47 0.47 -
NAPS 0.3931 0.3942 0.3966 0.3966 0.3966 0.3904 0.3848 1.43%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.26 0.28 0.335 0.34 0.305 0.34 0.30 -
P/RPS 0.65 0.58 0.66 0.64 0.54 0.65 0.59 6.67%
P/EPS -23.36 18.42 13.07 11.06 8.30 10.02 9.80 -
EY -4.28 5.43 7.65 9.04 12.05 9.98 10.20 -
DY 0.00 1.79 1.49 2.21 2.46 2.21 2.51 -
P/NAPS 0.41 0.44 0.52 0.53 0.48 0.54 0.48 -9.98%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 26/02/24 15/11/23 23/08/23 16/05/23 22/02/23 -
Price 0.275 0.26 0.29 0.355 0.37 0.32 0.355 -
P/RPS 0.69 0.54 0.57 0.66 0.65 0.61 0.70 -0.95%
P/EPS -24.71 17.11 11.31 11.55 10.07 9.43 11.60 -
EY -4.05 5.85 8.84 8.66 9.93 10.61 8.62 -
DY 0.00 1.92 1.72 2.11 2.03 2.34 2.12 -
P/NAPS 0.44 0.41 0.45 0.55 0.58 0.51 0.57 -15.86%

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