[CWG] QoQ Annualized Quarter 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- 41.97%
YoY- 19.79%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 92,558 89,148 68,653 63,981 63,558 68,092 59,922 33.51%
PBT 7,322 6,240 2,310 -1,020 -1,732 1,624 -2,121 -
Tax -1,982 -1,704 -683 262 462 -292 619 -
NP 5,340 4,536 1,627 -757 -1,270 1,332 -1,502 -
-
NP to SH 5,394 4,588 1,678 -708 -1,220 1,384 -1,494 -
-
Tax Rate 27.07% 27.31% 29.57% - - 17.98% - -
Total Cost 87,218 84,612 67,026 64,738 64,828 66,760 61,424 26.25%
-
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 814 - 818 - - - - -
Div Payout % 15.09% - 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 5.77% 5.09% 2.37% -1.18% -2.00% 1.96% -2.51% -
ROE 5.34% 4.53% 1.68% -0.01% -1.47% 1.64% -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 56.84 54.57 41.95 42.64 50.52 54.13 47.63 12.47%
EPS 3.30 2.80 1.19 -0.53 -0.96 1.12 -1.19 -
DPS 0.50 0.00 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 35.28 33.98 26.17 24.39 24.22 25.95 22.84 33.51%
EPS 2.06 1.75 0.64 -0.27 -0.46 0.53 -0.57 -
DPS 0.31 0.00 0.31 0.00 0.00 0.00 0.00 -
NAPS 0.3848 0.386 0.3805 34.3159 0.3164 0.3212 0.3164 13.89%
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 0.53 0.59 0.73 0.95 0.91 0.75 0.75 -20.61%
P/EPS 9.06 11.39 29.75 -85.84 -47.43 36.81 -29.89 -
EY 11.04 8.78 3.36 -1.16 -2.11 2.72 -3.35 -
DY 1.67 0.00 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 0.62 0.65 0.88 0.88 0.91 0.83 0.85 -18.92%
P/EPS 10.72 12.64 36.09 -79.48 -47.43 40.90 -34.10 -
EY 9.33 7.91 2.77 -1.26 -2.11 2.44 -2.93 -
DY 1.41 0.00 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