[CWG] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 173.42%
YoY- 231.5%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 92,624 85,917 92,558 89,148 68,653 63,981 63,558 28.62%
PBT 7,858 5,806 7,322 6,240 2,310 -1,020 -1,732 -
Tax -1,874 -1,378 -1,982 -1,704 -683 262 462 -
NP 5,984 4,428 5,340 4,536 1,627 -757 -1,270 -
-
NP to SH 5,974 4,414 5,394 4,588 1,678 -708 -1,220 -
-
Tax Rate 23.85% 23.73% 27.07% 27.31% 29.57% - - -
Total Cost 86,640 81,489 87,218 84,612 67,026 64,738 64,828 21.39%
-
Net Worth 104,065 102,439 100,956 101,278 99,828 9,003,420 83,025 16.29%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 1,219 542 814 - 818 - - -
Div Payout % 20.41% 12.28% 15.09% - 48.76% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 104,065 102,439 100,956 101,278 99,828 9,003,420 83,025 16.29%
NOSH 164,148 164,148 164,148 164,148 164,148 164,148 126,290 19.15%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.46% 5.15% 5.77% 5.09% 2.37% -1.18% -2.00% -
ROE 5.74% 4.31% 5.34% 4.53% 1.68% -0.01% -1.47% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 56.96 52.84 56.84 54.57 41.95 42.64 50.52 8.35%
EPS 3.67 2.71 3.30 2.80 1.19 -0.53 -0.96 -
DPS 0.75 0.33 0.50 0.00 0.50 0.00 0.00 -
NAPS 0.64 0.63 0.62 0.62 0.61 60.00 0.66 -2.03%
Adjusted Per Share Value based on latest NOSH - 164,148
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 35.30 32.75 35.28 33.98 26.17 24.39 24.22 28.63%
EPS 2.28 1.68 2.06 1.75 0.64 -0.27 -0.46 -
DPS 0.46 0.21 0.31 0.00 0.31 0.00 0.00 -
NAPS 0.3966 0.3904 0.3848 0.386 0.3805 34.3159 0.3164 16.30%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.305 0.34 0.30 0.32 0.305 0.405 0.46 -
P/RPS 0.54 0.64 0.53 0.59 0.73 0.95 0.91 -29.45%
P/EPS 8.30 12.52 9.06 11.39 29.75 -85.84 -47.43 -
EY 12.05 7.99 11.04 8.78 3.36 -1.16 -2.11 -
DY 2.46 0.98 1.67 0.00 1.64 0.00 0.00 -
P/NAPS 0.48 0.54 0.48 0.52 0.50 0.01 0.70 -22.29%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 16/05/23 22/02/23 23/11/22 23/08/22 17/05/22 23/02/22 -
Price 0.37 0.32 0.355 0.355 0.37 0.375 0.46 -
P/RPS 0.65 0.61 0.62 0.65 0.88 0.88 0.91 -20.14%
P/EPS 10.07 11.79 10.72 12.64 36.09 -79.48 -47.43 -
EY 9.93 8.48 9.33 7.91 2.77 -1.26 -2.11 -
DY 2.03 1.04 1.41 0.00 1.35 0.00 0.00 -
P/NAPS 0.58 0.51 0.57 0.57 0.61 0.01 0.70 -11.81%

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