[CWG] QoQ Quarter Result on 31-Dec-2022 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 35.14%
YoY- 262.13%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 16,517 28,186 18,159 23,992 22,287 20,667 16,207 1.26%
PBT 267 3,503 694 2,101 1,560 3,075 101 91.07%
Tax -96 -840 -43 -565 -426 -880 -34 99.64%
NP 171 2,663 651 1,536 1,134 2,195 67 86.65%
-
NP to SH 171 2,663 614 1,550 1,147 2,209 79 67.25%
-
Tax Rate 35.96% 23.98% 6.20% 26.89% 27.31% 28.62% 33.66% -
Total Cost 16,346 25,523 17,508 22,456 21,153 18,472 16,140 0.84%
-
Net Worth 104,065 104,065 102,439 100,956 101,278 99,828 9,003,420 -94.87%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 813 - 407 - 818 - -
Div Payout % - 30.53% - 26.26% - 37.04% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 104,065 104,065 102,439 100,956 101,278 99,828 9,003,420 -94.87%
NOSH 164,148 164,148 164,148 164,148 164,148 164,148 164,148 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.04% 9.45% 3.58% 6.40% 5.09% 10.62% 0.41% -
ROE 0.16% 2.56% 0.60% 1.54% 1.13% 2.21% 0.00% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 10.16 17.33 11.17 14.73 13.64 12.63 10.80 -3.98%
EPS 0.11 1.64 0.38 0.95 0.70 1.35 0.05 69.07%
DPS 0.00 0.50 0.00 0.25 0.00 0.50 0.00 -
NAPS 0.64 0.64 0.63 0.62 0.62 0.61 60.00 -95.14%
Adjusted Per Share Value based on latest NOSH - 164,148
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.30 10.74 6.92 9.14 8.49 7.88 6.18 1.28%
EPS 0.07 1.01 0.23 0.59 0.44 0.84 0.03 75.83%
DPS 0.00 0.31 0.00 0.16 0.00 0.31 0.00 -
NAPS 0.3966 0.3966 0.3904 0.3848 0.386 0.3805 34.3159 -94.87%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.34 0.305 0.34 0.30 0.32 0.305 0.405 -
P/RPS 3.35 1.76 3.04 2.04 2.35 2.42 3.75 -7.23%
P/EPS 323.30 18.62 90.04 31.52 45.57 22.60 769.28 -43.86%
EY 0.31 5.37 1.11 3.17 2.19 4.43 0.13 78.39%
DY 0.00 1.64 0.00 0.83 0.00 1.64 0.00 -
P/NAPS 0.53 0.48 0.54 0.48 0.52 0.50 0.01 1307.56%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 15/11/23 23/08/23 16/05/23 22/02/23 23/11/22 23/08/22 17/05/22 -
Price 0.355 0.37 0.32 0.355 0.355 0.37 0.375 -
P/RPS 3.49 2.13 2.87 2.41 2.60 2.93 3.47 0.38%
P/EPS 337.57 22.59 84.74 37.29 50.56 27.41 712.30 -39.18%
EY 0.30 4.43 1.18 2.68 1.98 3.65 0.14 66.13%
DY 0.00 1.35 0.00 0.70 0.00 1.35 0.00 -
P/NAPS 0.55 0.58 0.51 0.57 0.57 0.61 0.01 1342.72%

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