[CWG] QoQ TTM Result on 31-Mar-2001 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
08-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- 1.81%
YoY- 70.92%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 73,534 72,194 72,083 71,119 72,497 70,716 75,840 -2.03%
PBT 3,840 5,580 6,103 5,965 6,068 5,509 5,446 -20.72%
Tax -15 -474 -623 -781 -976 -1,142 -1,253 -94.72%
NP 3,825 5,106 5,480 5,184 5,092 4,367 4,193 -5.92%
-
NP to SH 3,825 5,106 5,480 5,184 5,092 4,367 4,193 -5.92%
-
Tax Rate 0.39% 8.49% 10.21% 13.09% 16.08% 20.73% 23.01% -
Total Cost 69,709 67,088 66,603 65,935 67,405 66,349 71,647 -1.80%
-
Net Worth 40,108 39,195 38,891 37,300 36,350 34,158 32,978 13.89%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 293 293 293 575 575 575 575 -36.12%
Div Payout % 7.66% 5.74% 5.35% 11.10% 11.30% 13.17% 13.72% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 40,108 39,195 38,891 37,300 36,350 34,158 32,978 13.89%
NOSH 19,757 19,597 19,543 19,529 19,543 19,519 19,173 2.01%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 5.20% 7.07% 7.60% 7.29% 7.02% 6.18% 5.53% -
ROE 9.54% 13.03% 14.09% 13.90% 14.01% 12.78% 12.71% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 372.18 368.38 368.83 364.17 370.96 362.29 395.54 -3.96%
EPS 19.36 26.05 28.04 26.54 26.05 22.37 21.87 -7.78%
DPS 1.50 1.50 1.50 3.00 2.94 2.95 3.00 -36.92%
NAPS 2.03 2.00 1.99 1.91 1.86 1.75 1.72 11.64%
Adjusted Per Share Value based on latest NOSH - 19,529
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 28.03 27.52 27.47 27.11 27.63 26.95 28.91 -2.03%
EPS 1.46 1.95 2.09 1.98 1.94 1.66 1.60 -5.90%
DPS 0.11 0.11 0.11 0.22 0.22 0.22 0.22 -36.92%
NAPS 0.1529 0.1494 0.1482 0.1422 0.1385 0.1302 0.1257 13.90%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.23 1.82 1.64 1.56 1.80 2.12 2.90 -
P/RPS 0.60 0.49 0.44 0.43 0.49 0.59 0.73 -12.22%
P/EPS 11.52 6.99 5.85 5.88 6.91 9.48 13.26 -8.92%
EY 8.68 14.32 17.10 17.02 14.47 10.55 7.54 9.81%
DY 0.67 0.82 0.91 1.92 1.64 1.39 1.03 -24.86%
P/NAPS 1.10 0.91 0.82 0.82 0.97 1.21 1.69 -24.83%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 06/02/02 02/11/01 28/08/01 08/05/01 15/02/01 02/11/00 28/08/00 -
Price 1.32 2.10 1.82 1.67 1.90 2.00 2.60 -
P/RPS 0.35 0.57 0.49 0.46 0.51 0.55 0.66 -34.40%
P/EPS 6.82 8.06 6.49 6.29 7.29 8.94 11.89 -30.89%
EY 14.67 12.41 15.41 15.90 13.71 11.19 8.41 44.76%
DY 1.14 0.71 0.82 1.80 1.55 1.47 1.15 -0.57%
P/NAPS 0.65 1.05 0.91 0.87 1.02 1.14 1.51 -42.90%

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