[CWG] YoY TTM Result on 30-Jun-2019 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 27.09%
YoY- -21.1%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 68,653 59,922 84,905 101,555 105,415 100,712 92,352 -4.82%
PBT 2,310 -2,121 3,378 6,967 7,564 8,525 8,888 -20.10%
Tax -683 619 -801 -1,779 -989 -2,080 -1,921 -15.82%
NP 1,627 -1,502 2,577 5,188 6,575 6,445 6,967 -21.51%
-
NP to SH 1,678 -1,494 2,577 5,188 6,575 6,445 6,967 -21.11%
-
Tax Rate 29.57% - 23.71% 25.53% 13.08% 24.40% 21.61% -
Total Cost 67,026 61,424 82,328 96,367 98,840 94,267 85,385 -3.95%
-
Net Worth 99,828 83,025 85,541 84,614 82,088 56,409 50,906 11.87%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 818 - 628 1,894 1,894 1,262 1,472 -9.32%
Div Payout % 48.76% - 24.41% 36.51% 28.81% 19.59% 21.14% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 99,828 83,025 85,541 84,614 82,088 56,409 50,906 11.87%
NOSH 164,148 126,290 126,290 126,290 126,290 84,193 42,071 25.45%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 2.37% -2.51% 3.04% 5.11% 6.24% 6.40% 7.54% -
ROE 1.68% -1.80% 3.01% 6.13% 8.01% 11.43% 13.69% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 41.95 47.63 67.49 80.41 83.47 119.62 219.51 -24.09%
EPS 1.03 -1.19 2.05 4.11 5.21 7.66 16.56 -37.04%
DPS 0.50 0.00 0.50 1.50 1.50 1.50 3.50 -27.68%
NAPS 0.61 0.66 0.68 0.67 0.65 0.67 1.21 -10.78%
Adjusted Per Share Value based on latest NOSH - 126,290
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 26.17 22.84 32.36 38.71 40.18 38.39 35.20 -4.81%
EPS 0.64 -0.57 0.98 1.98 2.51 2.46 2.66 -21.12%
DPS 0.31 0.00 0.24 0.72 0.72 0.48 0.56 -9.38%
NAPS 0.3805 0.3164 0.326 0.3225 0.3129 0.215 0.194 11.87%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.305 0.355 0.295 0.405 0.48 1.40 1.20 -
P/RPS 0.73 0.75 0.44 0.50 0.58 1.17 0.55 4.82%
P/EPS 29.75 -29.89 14.40 9.86 9.22 18.29 7.25 26.51%
EY 3.36 -3.35 6.94 10.14 10.85 5.47 13.80 -20.97%
DY 1.64 0.00 1.69 3.70 3.12 1.07 2.92 -9.16%
P/NAPS 0.50 0.54 0.43 0.60 0.74 2.09 0.99 -10.75%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 25/08/21 26/08/20 28/08/19 28/08/18 25/08/17 24/08/16 -
Price 0.37 0.405 0.30 0.42 0.47 0.635 1.22 -
P/RPS 0.88 0.85 0.44 0.52 0.56 0.53 0.56 7.82%
P/EPS 36.09 -34.10 14.64 10.22 9.03 8.30 7.37 30.29%
EY 2.77 -2.93 6.83 9.78 11.08 12.06 13.57 -23.25%
DY 1.35 0.00 1.67 3.57 3.19 2.36 2.87 -11.80%
P/NAPS 0.61 0.61 0.44 0.63 0.72 0.95 1.01 -8.05%

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