[CWG] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
16-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 10.73%
YoY- 504.99%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 82,958 86,854 92,624 85,105 83,153 73,917 68,653 13.40%
PBT 5,442 6,565 7,858 7,430 6,837 3,464 2,310 76.77%
Tax -1,236 -1,544 -1,874 -1,914 -1,905 -1,036 -683 48.34%
NP 4,206 5,021 5,984 5,516 4,932 2,428 1,627 88.03%
-
NP to SH 4,169 4,998 5,974 5,520 4,985 2,479 1,678 83.13%
-
Tax Rate 22.71% 23.52% 23.85% 25.76% 27.86% 29.91% 29.57% -
Total Cost 78,752 81,833 86,640 79,589 78,221 71,489 67,026 11.31%
-
Net Worth 104,065 104,065 104,065 102,439 100,956 101,278 99,828 2.80%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 813 1,220 1,220 1,225 1,225 818 818 -0.40%
Div Payout % 19.50% 24.41% 20.42% 22.20% 24.58% 33.01% 48.76% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 104,065 104,065 104,065 102,439 100,956 101,278 99,828 2.80%
NOSH 164,148 164,148 164,148 164,148 164,148 164,148 164,148 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 5.07% 5.78% 6.46% 6.48% 5.93% 3.28% 2.37% -
ROE 4.01% 4.80% 5.74% 5.39% 4.94% 2.45% 1.68% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 51.02 53.42 56.96 52.34 51.07 45.25 41.95 13.89%
EPS 2.56 3.07 3.67 3.39 3.06 1.52 1.03 83.18%
DPS 0.50 0.75 0.75 0.75 0.75 0.50 0.50 0.00%
NAPS 0.64 0.64 0.64 0.63 0.62 0.62 0.61 3.24%
Adjusted Per Share Value based on latest NOSH - 164,148
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 31.62 33.10 35.30 32.44 31.69 28.17 26.17 13.40%
EPS 1.59 1.90 2.28 2.10 1.90 0.94 0.64 83.12%
DPS 0.31 0.47 0.47 0.47 0.47 0.31 0.31 0.00%
NAPS 0.3966 0.3966 0.3966 0.3904 0.3848 0.386 0.3805 2.79%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.335 0.34 0.305 0.34 0.30 0.32 0.305 -
P/RPS 0.66 0.64 0.54 0.65 0.59 0.71 0.73 -6.48%
P/EPS 13.07 11.06 8.30 10.02 9.80 21.09 29.75 -42.12%
EY 7.65 9.04 12.05 9.98 10.20 4.74 3.36 72.80%
DY 1.49 2.21 2.46 2.21 2.51 1.57 1.64 -6.17%
P/NAPS 0.52 0.53 0.48 0.54 0.48 0.52 0.50 2.64%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 15/11/23 23/08/23 16/05/23 22/02/23 23/11/22 23/08/22 -
Price 0.29 0.355 0.37 0.32 0.355 0.355 0.37 -
P/RPS 0.57 0.66 0.65 0.61 0.70 0.78 0.88 -25.07%
P/EPS 11.31 11.55 10.07 9.43 11.60 23.39 36.09 -53.76%
EY 8.84 8.66 9.93 10.61 8.62 4.27 2.77 116.30%
DY 1.72 2.11 2.03 2.34 2.12 1.41 1.35 17.47%
P/NAPS 0.45 0.55 0.58 0.51 0.57 0.57 0.61 -18.31%

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