[CWG] YoY Annualized Quarter Result on 30-Jun-2023 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
23-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 35.32%
YoY- 256.02%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 65,003 92,624 68,653 59,922 84,905 101,555 105,415 -7.73%
PBT -2,345 7,858 2,310 -2,121 3,378 6,967 7,564 -
Tax 523 -1,874 -683 619 -801 -1,779 -989 -
NP -1,822 5,984 1,627 -1,502 2,577 5,188 6,575 -
-
NP to SH -1,822 5,974 1,678 -1,494 2,577 5,188 6,575 -
-
Tax Rate - 23.85% 29.57% - 23.71% 25.53% 13.08% -
Total Cost 66,825 86,640 67,026 61,424 82,328 96,367 98,840 -6.30%
-
Net Worth 103,132 104,065 99,828 83,025 85,541 84,614 82,088 3.87%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - 1,219 818 - 628 1,894 1,894 -
Div Payout % - 20.41% 48.76% - 24.41% 36.51% 28.81% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 103,132 104,065 99,828 83,025 85,541 84,614 82,088 3.87%
NOSH 164,148 164,148 164,148 126,290 126,290 126,290 126,290 4.46%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -2.80% 6.46% 2.37% -2.51% 3.04% 5.11% 6.24% -
ROE -1.77% 5.74% 1.68% -1.80% 3.01% 6.13% 8.01% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 39.71 56.96 41.95 47.63 67.49 80.41 83.47 -11.63%
EPS -1.12 3.67 1.19 -1.19 2.04 4.11 5.64 -
DPS 0.00 0.75 0.50 0.00 0.50 1.50 1.50 -
NAPS 0.63 0.64 0.61 0.66 0.68 0.67 0.65 -0.51%
Adjusted Per Share Value based on latest NOSH - 164,148
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 24.78 35.30 26.17 22.84 32.36 38.71 40.18 -7.73%
EPS -0.69 2.28 0.64 -0.57 0.98 1.98 2.51 -
DPS 0.00 0.46 0.31 0.00 0.24 0.72 0.72 -
NAPS 0.3931 0.3966 0.3805 0.3164 0.326 0.3225 0.3129 3.87%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.26 0.305 0.305 0.355 0.295 0.405 0.48 -
P/RPS 0.65 0.54 0.73 0.75 0.44 0.50 0.58 1.91%
P/EPS -23.36 8.30 29.75 -29.89 14.40 9.86 9.22 -
EY -4.28 12.05 3.36 -3.35 6.94 10.14 10.85 -
DY 0.00 2.46 1.64 0.00 1.69 3.70 3.13 -
P/NAPS 0.41 0.48 0.50 0.54 0.43 0.60 0.74 -9.36%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 23/08/23 23/08/22 25/08/21 26/08/20 28/08/19 28/08/18 -
Price 0.275 0.37 0.37 0.405 0.30 0.42 0.47 -
P/RPS 0.69 0.65 0.88 0.85 0.44 0.52 0.56 3.53%
P/EPS -24.71 10.07 36.09 -34.10 14.64 10.22 9.03 -
EY -4.05 9.93 2.77 -2.93 6.83 9.78 11.08 -
DY 0.00 2.03 1.35 0.00 1.67 3.57 3.19 -
P/NAPS 0.44 0.58 0.61 0.61 0.44 0.63 0.72 -7.87%

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