[CWG] YoY Annualized Quarter 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- 65.86%
YoY- -48.69%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 92,558 63,558 66,064 96,310 115,310 124,114 104,788 -2.04%
PBT 7,322 -1,732 -820 5,754 10,982 13,228 14,060 -10.29%
Tax -1,982 462 74 -1,528 -2,746 -2,542 -2,802 -5.60%
NP 5,340 -1,270 -746 4,226 8,236 10,686 11,258 -11.68%
-
NP to SH 5,394 -1,220 -746 4,226 8,236 10,686 11,258 -11.53%
-
Tax Rate 27.07% - - 26.56% 25.00% 19.22% 19.93% -
Total Cost 87,218 64,828 66,810 92,084 107,074 113,428 93,530 -1.15%
-
Net Worth 100,956 83,025 84,283 84,614 84,614 8,082,560 56,837 10.04%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 814 - - - - - - -
Div Payout % 15.09% - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 100,956 83,025 84,283 84,614 84,614 8,082,560 56,837 10.04%
NOSH 164,148 126,290 126,290 126,290 126,290 126,290 42,101 25.44%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.77% -2.00% -1.13% 4.39% 7.14% 8.61% 10.74% -
ROE 5.34% -1.47% -0.89% 4.99% 9.73% 0.13% 19.81% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 56.84 50.52 52.52 76.26 91.31 98.28 248.89 -21.80%
EPS 3.30 -0.96 -0.60 3.34 6.52 9.98 26.74 -29.42%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.66 0.67 0.67 0.67 64.00 1.35 -12.15%
Adjusted Per Share Value based on latest NOSH - 126,290
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 35.28 24.22 25.18 36.71 43.95 47.31 39.94 -2.04%
EPS 2.06 -0.46 -0.28 1.61 3.14 4.07 4.29 -11.50%
DPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3848 0.3164 0.3212 0.3225 0.3225 30.8061 0.2166 10.04%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.30 0.46 0.33 0.385 0.48 0.535 1.17 -
P/RPS 0.53 0.91 0.63 0.50 0.53 0.54 0.47 2.02%
P/EPS 9.06 -47.43 -55.65 11.51 7.36 6.32 4.38 12.87%
EY 11.04 -2.11 -1.80 8.69 13.59 15.82 22.85 -11.41%
DY 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.70 0.49 0.57 0.72 0.01 0.87 -9.43%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 23/02/22 24/02/21 26/02/20 26/02/19 22/02/18 22/02/17 -
Price 0.355 0.46 0.36 0.38 0.45 0.50 1.39 -
P/RPS 0.62 0.91 0.69 0.50 0.49 0.51 0.56 1.71%
P/EPS 10.72 -47.43 -60.71 11.36 6.90 5.91 5.20 12.80%
EY 9.33 -2.11 -1.65 8.81 14.49 16.92 19.24 -11.35%
DY 1.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.70 0.54 0.57 0.67 0.01 1.03 -9.38%

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