[CWG] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -276.3%
YoY- -63.54%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 36,613 46,279 31,779 33,032 48,155 57,655 62,057 -8.41%
PBT 1,245 3,661 -866 -410 2,877 5,491 6,614 -24.28%
Tax -353 -991 231 37 -764 -1,373 -1,271 -19.21%
NP 892 2,670 -635 -373 2,113 4,118 5,343 -25.78%
-
NP to SH 892 2,697 -610 -373 2,113 4,118 5,343 -25.78%
-
Tax Rate 28.35% 27.07% - - 26.56% 25.00% 19.22% -
Total Cost 35,721 43,609 32,414 33,405 46,042 53,537 56,714 -7.41%
-
Net Worth 104,065 100,956 83,025 84,283 84,614 84,614 8,082,560 -51.57%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 407 - - - - - -
Div Payout % - 15.09% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 104,065 100,956 83,025 84,283 84,614 84,614 8,082,560 -51.57%
NOSH 164,148 164,148 126,290 126,290 126,290 126,290 126,290 4.46%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.44% 5.77% -2.00% -1.13% 4.39% 7.14% 8.61% -
ROE 0.86% 2.67% -0.73% -0.44% 2.50% 4.87% 0.07% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.52 28.42 25.26 26.26 38.13 45.65 49.14 -12.18%
EPS 0.55 1.65 -0.48 -0.30 1.67 3.26 4.99 -30.74%
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.66 0.67 0.67 0.67 64.00 -53.56%
Adjusted Per Share Value based on latest NOSH - 126,290
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.30 28.19 19.36 20.12 29.34 35.12 37.81 -8.42%
EPS 0.54 1.64 -0.37 -0.23 1.29 2.51 3.25 -25.84%
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.634 0.615 0.5058 0.5135 0.5155 0.5155 49.2394 -51.57%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.335 0.30 0.46 0.33 0.385 0.48 0.535 -
P/RPS 1.49 1.06 1.82 1.26 1.01 1.05 1.09 5.34%
P/EPS 61.07 18.11 -94.86 -111.29 23.01 14.72 12.65 29.98%
EY 1.64 5.52 -1.05 -0.90 4.35 6.79 7.91 -23.05%
DY 0.00 0.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.70 0.49 0.57 0.72 0.01 93.13%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 22/02/23 23/02/22 24/02/21 26/02/20 26/02/19 22/02/18 -
Price 0.29 0.355 0.46 0.36 0.38 0.45 0.50 -
P/RPS 1.29 1.25 1.82 1.37 1.00 0.99 1.02 3.98%
P/EPS 52.86 21.43 -94.86 -121.41 22.71 13.80 11.82 28.34%
EY 1.89 4.67 -1.05 -0.82 4.40 7.25 8.46 -22.09%
DY 0.00 0.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.70 0.54 0.57 0.67 0.01 88.54%

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