[CWG] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
17-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 21.26%
YoY- -213.58%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 83,153 73,917 68,653 61,534 58,669 59,496 59,922 24.33%
PBT 6,837 3,464 2,310 -1,933 -2,577 -1,904 -2,121 -
Tax -1,905 -1,036 -683 525 813 619 619 -
NP 4,932 2,428 1,627 -1,408 -1,764 -1,285 -1,502 -
-
NP to SH 4,985 2,479 1,678 -1,363 -1,731 -1,264 -1,494 -
-
Tax Rate 27.86% 29.91% 29.57% - - - - -
Total Cost 78,221 71,489 67,026 62,942 60,433 60,781 61,424 17.43%
-
Net Worth 100,956 101,278 99,828 9,003,420 83,025 84,283 83,025 13.88%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 1,225 818 818 - - - - -
Div Payout % 24.58% 33.01% 48.76% - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 100,956 101,278 99,828 9,003,420 83,025 84,283 83,025 13.88%
NOSH 164,148 164,148 164,148 164,148 126,290 126,290 126,290 19.04%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.93% 3.28% 2.37% -2.29% -3.01% -2.16% -2.51% -
ROE 4.94% 2.45% 1.68% -0.02% -2.08% -1.50% -1.80% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 51.07 45.25 41.95 41.01 46.64 47.30 47.63 4.74%
EPS 3.06 1.52 1.03 -0.91 -1.38 -1.00 -1.19 -
DPS 0.75 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.61 60.00 0.66 0.67 0.66 -4.07%
Adjusted Per Share Value based on latest NOSH - 164,148
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 50.66 45.03 41.82 37.49 35.74 36.25 36.50 24.35%
EPS 3.04 1.51 1.02 -0.83 -1.05 -0.77 -0.91 -
DPS 0.75 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.615 0.617 0.6082 54.8494 0.5058 0.5135 0.5058 13.87%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.30 0.32 0.305 0.405 0.46 0.405 0.355 -
P/RPS 0.59 0.71 0.73 0.99 0.99 0.86 0.75 -14.74%
P/EPS 9.80 21.09 29.75 -44.59 -33.43 -40.31 -29.89 -
EY 10.20 4.74 3.36 -2.24 -2.99 -2.48 -3.35 -
DY 2.51 1.57 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.50 0.01 0.70 0.60 0.54 -7.53%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 23/11/22 23/08/22 17/05/22 23/02/22 24/11/21 25/08/21 -
Price 0.355 0.355 0.37 0.375 0.46 0.45 0.405 -
P/RPS 0.70 0.78 0.88 0.91 0.99 0.95 0.85 -12.10%
P/EPS 11.60 23.39 36.09 -41.28 -33.43 -44.78 -34.10 -
EY 8.62 4.27 2.77 -2.42 -2.99 -2.23 -2.93 -
DY 2.12 1.41 1.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.61 0.01 0.70 0.67 0.61 -4.40%

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