[CWG] QoQ TTM Result on 30-Sep-2001 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
02-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -6.82%
YoY- 16.92%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 72,422 72,885 73,534 72,194 72,083 71,119 72,497 -0.06%
PBT 1,693 2,470 3,840 5,580 6,103 5,965 6,068 -57.40%
Tax -776 43 -15 -474 -623 -781 -976 -14.21%
NP 917 2,513 3,825 5,106 5,480 5,184 5,092 -68.21%
-
NP to SH 917 2,513 3,825 5,106 5,480 5,184 5,092 -68.21%
-
Tax Rate 45.84% -1.74% 0.39% 8.49% 10.21% 13.09% 16.08% -
Total Cost 71,505 70,372 69,709 67,088 66,603 65,935 67,405 4.02%
-
Net Worth 37,858 38,435 40,108 39,195 38,891 37,300 36,350 2.75%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 293 293 293 575 575 -
Div Payout % - - 7.66% 5.74% 5.35% 11.10% 11.30% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 37,858 38,435 40,108 39,195 38,891 37,300 36,350 2.75%
NOSH 40,708 40,458 19,757 19,597 19,543 19,529 19,543 63.32%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 1.27% 3.45% 5.20% 7.07% 7.60% 7.29% 7.02% -
ROE 2.42% 6.54% 9.54% 13.03% 14.09% 13.90% 14.01% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 177.90 180.15 372.18 368.38 368.83 364.17 370.96 -38.81%
EPS 2.25 6.21 19.36 26.05 28.04 26.54 26.05 -80.54%
DPS 0.00 0.00 1.50 1.50 1.50 3.00 2.94 -
NAPS 0.93 0.95 2.03 2.00 1.99 1.91 1.86 -37.08%
Adjusted Per Share Value based on latest NOSH - 19,597
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 27.60 27.78 28.03 27.52 27.47 27.11 27.63 -0.07%
EPS 0.35 0.96 1.46 1.95 2.09 1.98 1.94 -68.17%
DPS 0.00 0.00 0.11 0.11 0.11 0.22 0.22 -
NAPS 0.1443 0.1465 0.1529 0.1494 0.1482 0.1422 0.1385 2.78%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.10 1.16 2.23 1.82 1.64 1.56 1.80 -
P/RPS 0.62 0.64 0.60 0.49 0.44 0.43 0.49 17.03%
P/EPS 48.83 18.68 11.52 6.99 5.85 5.88 6.91 269.56%
EY 2.05 5.35 8.68 14.32 17.10 17.02 14.47 -72.92%
DY 0.00 0.00 0.67 0.82 0.91 1.92 1.64 -
P/NAPS 1.18 1.22 1.10 0.91 0.82 0.82 0.97 13.99%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 13/05/02 06/02/02 02/11/01 28/08/01 08/05/01 15/02/01 -
Price 1.05 1.19 1.32 2.10 1.82 1.67 1.90 -
P/RPS 0.59 0.66 0.35 0.57 0.49 0.46 0.51 10.23%
P/EPS 46.61 19.16 6.82 8.06 6.49 6.29 7.29 245.65%
EY 2.15 5.22 14.67 12.41 15.41 15.90 13.71 -71.01%
DY 0.00 0.00 1.14 0.71 0.82 1.80 1.55 -
P/NAPS 1.13 1.25 0.65 1.05 0.91 0.87 1.02 7.08%

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