[CWG] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -77.44%
YoY- -78.77%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 85,917 63,981 61,832 80,116 97,017 104,984 97,273 -2.04%
PBT 5,806 -1,020 -1,270 1,229 6,020 8,885 10,686 -9.66%
Tax -1,378 262 388 -276 -1,529 -1,070 -2,280 -8.04%
NP 4,428 -757 -882 953 4,490 7,814 8,406 -10.12%
-
NP to SH 4,414 -708 -882 953 4,490 7,814 8,406 -10.17%
-
Tax Rate 23.73% - - 22.46% 25.40% 12.04% 21.34% -
Total Cost 81,489 64,738 62,714 79,162 92,526 97,169 88,866 -1.43%
-
Net Worth 102,439 9,003,420 84,283 84,529 83,351 80,825 55,989 10.58%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 542 - - - - - - -
Div Payout % 12.28% - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 102,439 9,003,420 84,283 84,529 83,351 80,825 55,989 10.58%
NOSH 164,148 164,148 126,290 126,290 126,290 126,290 42,097 25.44%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.15% -1.18% -1.43% 1.19% 4.63% 7.44% 8.64% -
ROE 4.31% -0.01% -1.05% 1.13% 5.39% 9.67% 15.01% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 52.84 42.64 49.15 63.50 76.82 83.13 231.07 -21.79%
EPS 2.71 -0.53 -0.71 0.76 3.56 6.89 19.97 -28.30%
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 60.00 0.67 0.67 0.66 0.64 1.33 -11.70%
Adjusted Per Share Value based on latest NOSH - 126,290
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 32.75 24.39 23.57 30.54 36.98 40.01 37.07 -2.04%
EPS 1.68 -0.27 -0.34 0.36 1.71 2.98 3.20 -10.17%
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3904 34.3159 0.3212 0.3222 0.3177 0.3081 0.2134 10.58%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.34 0.405 0.39 0.255 0.42 0.48 1.56 -
P/RPS 0.64 0.95 0.79 0.40 0.55 0.58 0.68 -1.00%
P/EPS 12.52 -85.84 -55.58 33.75 11.81 7.76 7.81 8.17%
EY 7.99 -1.16 -1.80 2.96 8.47 12.89 12.80 -7.55%
DY 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.01 0.58 0.38 0.64 0.75 1.17 -12.08%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 16/05/23 17/05/22 25/05/21 28/05/20 29/05/19 23/05/18 24/05/17 -
Price 0.32 0.375 0.00 0.30 0.415 0.50 1.53 -
P/RPS 0.61 0.88 0.00 0.47 0.54 0.60 0.66 -1.30%
P/EPS 11.79 -79.48 0.00 39.70 11.67 8.08 7.66 7.44%
EY 8.48 -1.26 0.00 2.52 8.57 12.38 13.05 -6.92%
DY 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.01 0.00 0.45 0.63 0.78 1.15 -12.66%

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