[CWG] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -2.69%
YoY- -40.5%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 78,062 84,905 88,879 92,055 95,158 101,555 99,440 -14.86%
PBT 2,648 3,378 3,374 4,353 4,467 6,967 5,415 -37.84%
Tax -592 -801 -839 -1,170 -1,196 -1,779 -1,333 -41.70%
NP 2,056 2,577 2,535 3,183 3,271 5,188 4,082 -36.61%
-
NP to SH 2,056 2,577 2,535 3,183 3,271 5,188 4,082 -36.61%
-
Tax Rate 22.36% 23.71% 24.87% 26.88% 26.77% 25.53% 24.62% -
Total Cost 76,006 82,328 86,344 88,872 91,887 96,367 95,358 -13.99%
-
Net Worth 85,541 85,541 84,529 84,614 85,877 84,614 83,351 1.73%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 628 628 1,894 1,894 1,894 1,894 1,894 -51.99%
Div Payout % 30.59% 24.41% 74.73% 59.51% 57.91% 36.51% 46.41% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 85,541 85,541 84,529 84,614 85,877 84,614 83,351 1.73%
NOSH 126,290 126,290 126,290 126,290 126,290 126,290 126,290 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.63% 3.04% 2.85% 3.46% 3.44% 5.11% 4.10% -
ROE 2.40% 3.01% 3.00% 3.76% 3.81% 6.13% 4.90% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 62.05 67.49 70.45 72.89 75.35 80.41 78.74 -14.64%
EPS 1.63 2.05 2.01 2.52 2.59 4.11 3.23 -36.53%
DPS 0.50 0.50 1.50 1.50 1.50 1.50 1.50 -51.82%
NAPS 0.68 0.68 0.67 0.67 0.68 0.67 0.66 2.00%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 29.75 32.36 33.88 35.09 36.27 38.71 37.90 -14.86%
EPS 0.78 0.98 0.97 1.21 1.25 1.98 1.56 -36.92%
DPS 0.24 0.24 0.72 0.72 0.72 0.72 0.72 -51.82%
NAPS 0.326 0.326 0.3222 0.3225 0.3273 0.3225 0.3177 1.72%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.285 0.295 0.255 0.385 0.42 0.405 0.42 -
P/RPS 0.46 0.44 0.36 0.53 0.56 0.50 0.53 -8.98%
P/EPS 17.44 14.40 12.69 15.28 16.22 9.86 12.99 21.63%
EY 5.73 6.94 7.88 6.55 6.17 10.14 7.70 -17.83%
DY 1.75 1.69 5.88 3.90 3.57 3.70 3.57 -37.74%
P/NAPS 0.42 0.43 0.38 0.57 0.62 0.60 0.64 -24.42%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 28/05/20 26/02/20 27/11/19 28/08/19 29/05/19 -
Price 0.37 0.30 0.30 0.38 0.405 0.42 0.415 -
P/RPS 0.60 0.44 0.43 0.52 0.54 0.52 0.53 8.59%
P/EPS 22.64 14.64 14.93 15.08 15.64 10.22 12.84 45.80%
EY 4.42 6.83 6.70 6.63 6.40 9.78 7.79 -31.39%
DY 1.35 1.67 5.00 3.95 3.70 3.57 3.61 -48.00%
P/NAPS 0.54 0.44 0.45 0.57 0.60 0.63 0.63 -9.74%

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