[CWG] YoY Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -31.64%
YoY- 231.5%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 16,517 22,287 17,023 17,449 24,292 30,689 30,204 -9.56%
PBT 267 1,560 406 189 919 3,419 3,581 -35.11%
Tax -96 -426 -73 -73 -282 -865 -742 -28.87%
NP 171 1,134 333 116 637 2,554 2,839 -37.37%
-
NP to SH 171 1,147 346 116 637 2,554 2,839 -37.37%
-
Tax Rate 35.96% 27.31% 17.98% 38.62% 30.69% 25.30% 20.72% -
Total Cost 16,346 21,153 16,690 17,333 23,655 28,135 27,365 -8.22%
-
Net Worth 104,065 101,278 84,283 85,541 85,877 84,614 58,970 9.92%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 104,065 101,278 84,283 85,541 85,877 84,614 58,970 9.92%
NOSH 164,148 164,148 126,290 126,290 126,290 126,290 84,243 11.75%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.04% 5.09% 1.96% 0.66% 2.62% 8.32% 9.40% -
ROE 0.16% 1.13% 0.41% 0.14% 0.74% 3.02% 4.81% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.16 13.64 13.53 13.87 19.24 24.30 35.85 -18.94%
EPS 0.11 0.70 0.28 0.09 0.50 2.02 3.37 -43.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.67 0.68 0.68 0.67 0.70 -1.48%
Adjusted Per Share Value based on latest NOSH - 164,148
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.30 8.49 6.49 6.65 9.26 11.70 11.51 -9.55%
EPS 0.07 0.44 0.13 0.04 0.24 0.97 1.08 -36.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3966 0.386 0.3212 0.326 0.3273 0.3225 0.2248 9.91%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.34 0.32 0.405 0.285 0.42 0.46 0.505 -
P/RPS 3.35 2.35 2.99 2.05 2.18 1.89 1.41 15.50%
P/EPS 323.30 45.57 147.25 309.07 83.27 22.75 14.99 66.80%
EY 0.31 2.19 0.68 0.32 1.20 4.40 6.67 -40.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.60 0.42 0.62 0.69 0.72 -4.97%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 15/11/23 23/11/22 24/11/21 25/11/20 27/11/19 04/12/18 23/11/17 -
Price 0.355 0.355 0.45 0.37 0.405 0.455 0.495 -
P/RPS 3.49 2.60 3.33 2.67 2.11 1.87 1.38 16.71%
P/EPS 337.57 50.56 163.61 401.25 80.29 22.50 14.69 68.57%
EY 0.30 1.98 0.61 0.25 1.25 4.44 6.81 -40.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.67 0.54 0.60 0.68 0.71 -4.16%

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