[CWG] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -36.95%
YoY- -2002.2%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 73,917 68,653 61,534 58,669 59,496 59,922 71,192 2.53%
PBT 3,464 2,310 -1,933 -2,577 -1,904 -2,121 1,503 74.39%
Tax -1,036 -683 525 813 619 619 -303 126.78%
NP 2,428 1,627 -1,408 -1,764 -1,285 -1,502 1,200 59.90%
-
NP to SH 2,479 1,678 -1,363 -1,731 -1,264 -1,494 1,200 62.13%
-
Tax Rate 29.91% 29.57% - - - - 20.16% -
Total Cost 71,489 67,026 62,942 60,433 60,781 61,424 69,992 1.41%
-
Net Worth 101,278 99,828 9,003,420 83,025 84,283 83,025 84,283 13.01%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 818 818 - - - - 628 19.25%
Div Payout % 33.01% 48.76% - - - - 52.42% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 101,278 99,828 9,003,420 83,025 84,283 83,025 84,283 13.01%
NOSH 164,148 164,148 164,148 126,290 126,290 126,290 126,290 19.08%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.28% 2.37% -2.29% -3.01% -2.16% -2.51% 1.69% -
ROE 2.45% 1.68% -0.02% -2.08% -1.50% -1.80% 1.42% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 45.25 41.95 41.01 46.64 47.30 47.63 56.59 -13.83%
EPS 1.52 1.03 -0.91 -1.38 -1.00 -1.19 0.95 36.75%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.50 0.00%
NAPS 0.62 0.61 60.00 0.66 0.67 0.66 0.67 -5.03%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 28.17 26.17 23.45 22.36 22.68 22.84 27.13 2.53%
EPS 0.94 0.64 -0.52 -0.66 -0.48 -0.57 0.46 60.96%
DPS 0.31 0.31 0.00 0.00 0.00 0.00 0.24 18.58%
NAPS 0.386 0.3805 34.3159 0.3164 0.3212 0.3164 0.3212 13.02%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.32 0.305 0.405 0.46 0.405 0.355 0.39 -
P/RPS 0.71 0.73 0.99 0.99 0.86 0.75 0.69 1.92%
P/EPS 21.09 29.75 -44.59 -33.43 -40.31 -29.89 40.88 -35.64%
EY 4.74 3.36 -2.24 -2.99 -2.48 -3.35 2.45 55.20%
DY 1.57 1.64 0.00 0.00 0.00 0.00 1.28 14.57%
P/NAPS 0.52 0.50 0.01 0.70 0.60 0.54 0.58 -7.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 23/08/22 17/05/22 23/02/22 24/11/21 25/08/21 25/05/21 -
Price 0.355 0.37 0.375 0.46 0.45 0.405 0.385 -
P/RPS 0.78 0.88 0.91 0.99 0.95 0.85 0.68 9.56%
P/EPS 23.39 36.09 -41.28 -33.43 -44.78 -34.10 40.36 -30.46%
EY 4.27 2.77 -2.42 -2.99 -2.23 -2.93 2.48 43.60%
DY 1.41 1.35 0.00 0.00 0.00 0.00 1.30 5.55%
P/NAPS 0.57 0.61 0.01 0.70 0.67 0.61 0.57 0.00%

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