[CWG] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 192.64%
YoY- 198.28%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 66,068 89,148 68,092 69,796 97,168 122,756 120,816 -9.56%
PBT 1,068 6,240 1,624 756 3,676 13,676 14,324 -35.11%
Tax -384 -1,704 -292 -292 -1,128 -3,460 -2,968 -28.87%
NP 684 4,536 1,332 464 2,548 10,216 11,356 -37.37%
-
NP to SH 684 4,588 1,384 464 2,548 10,216 11,356 -37.37%
-
Tax Rate 35.96% 27.31% 17.98% 38.62% 30.69% 25.30% 20.72% -
Total Cost 65,384 84,612 66,760 69,332 94,620 112,540 109,460 -8.22%
-
Net Worth 104,065 101,278 84,283 85,541 85,877 84,614 58,970 9.92%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 104,065 101,278 84,283 85,541 85,877 84,614 58,970 9.92%
NOSH 164,148 164,148 126,290 126,290 126,290 126,290 84,243 11.75%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.04% 5.09% 1.96% 0.66% 2.62% 8.32% 9.40% -
ROE 0.66% 4.53% 1.64% 0.54% 2.97% 12.07% 19.26% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 40.63 54.57 54.13 55.48 76.94 97.20 143.41 -18.95%
EPS 0.44 2.80 1.12 0.36 2.00 8.08 13.48 -43.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.67 0.68 0.68 0.67 0.70 -1.48%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 25.18 33.98 25.95 26.60 37.03 46.79 46.05 -9.56%
EPS 0.26 1.75 0.53 0.18 0.97 3.89 4.33 -37.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3966 0.386 0.3212 0.326 0.3273 0.3225 0.2248 9.91%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.34 0.32 0.405 0.285 0.42 0.46 0.505 -
P/RPS 0.84 0.59 0.75 0.51 0.55 0.47 0.35 15.70%
P/EPS 80.83 11.39 36.81 77.27 20.82 5.69 3.75 66.78%
EY 1.24 8.78 2.72 1.29 4.80 17.59 26.69 -40.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.60 0.42 0.62 0.69 0.72 -4.97%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 15/11/23 23/11/22 24/11/21 25/11/20 27/11/19 04/12/18 23/11/17 -
Price 0.355 0.355 0.45 0.37 0.405 0.455 0.495 -
P/RPS 0.87 0.65 0.83 0.67 0.53 0.47 0.35 16.38%
P/EPS 84.39 12.64 40.90 100.31 20.07 5.62 3.67 68.59%
EY 1.18 7.91 2.44 1.00 4.98 17.78 27.23 -40.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.67 0.54 0.60 0.68 0.71 -4.16%

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