[CWG] YoY Quarter Result on 30-Jun-2019 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 342.67%
YoY- 154.9%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 20,667 13,548 24,818 28,792 26,677 27,757 26,069 -3.79%
PBT 3,075 -1,168 2,456 2,452 900 510 1,723 10.13%
Tax -880 328 -594 -632 -186 -370 -423 12.97%
NP 2,195 -840 1,862 1,820 714 140 1,300 9.11%
-
NP to SH 2,209 -832 1,862 1,820 714 140 1,300 9.23%
-
Tax Rate 28.62% - 24.19% 25.77% 20.67% 72.55% 24.55% -
Total Cost 18,472 14,388 22,956 26,972 25,963 27,617 24,769 -4.76%
-
Net Worth 99,828 83,025 85,541 84,614 82,088 56,409 50,906 11.87%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 818 - 628 1,894 1,894 1,262 1,472 -9.32%
Div Payout % 37.04% - 33.78% 104.09% 265.32% 902.07% 113.27% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 99,828 83,025 85,541 84,614 82,088 56,409 50,906 11.87%
NOSH 164,148 126,290 126,290 126,290 126,290 84,193 42,071 25.45%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 10.62% -6.20% 7.50% 6.32% 2.68% 0.50% 4.99% -
ROE 2.21% -1.00% 2.18% 2.15% 0.87% 0.25% 2.55% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 12.63 10.77 19.73 22.80 21.12 32.97 61.96 -23.27%
EPS 1.35 -0.66 1.48 1.44 0.57 0.17 3.09 -12.88%
DPS 0.50 0.00 0.50 1.50 1.50 1.50 3.50 -27.68%
NAPS 0.61 0.66 0.68 0.67 0.65 0.67 1.21 -10.78%
Adjusted Per Share Value based on latest NOSH - 126,290
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 7.88 5.16 9.46 10.97 10.17 10.58 9.94 -3.79%
EPS 0.84 -0.32 0.71 0.69 0.27 0.05 0.50 9.02%
DPS 0.31 0.00 0.24 0.72 0.72 0.48 0.56 -9.38%
NAPS 0.3805 0.3164 0.326 0.3225 0.3129 0.215 0.194 11.87%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.305 0.355 0.295 0.405 0.48 1.40 1.20 -
P/RPS 2.42 3.30 1.50 1.78 2.27 4.25 1.94 3.75%
P/EPS 22.60 -53.67 19.93 28.10 84.90 841.93 38.83 -8.62%
EY 4.43 -1.86 5.02 3.56 1.18 0.12 2.57 9.49%
DY 1.64 0.00 1.69 3.70 3.13 1.07 2.92 -9.16%
P/NAPS 0.50 0.54 0.43 0.60 0.74 2.09 0.99 -10.75%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 25/08/21 26/08/20 28/08/19 28/08/18 25/08/17 24/08/16 -
Price 0.37 0.405 0.30 0.42 0.47 0.635 1.22 -
P/RPS 2.93 3.76 1.52 1.84 2.23 1.93 1.97 6.83%
P/EPS 27.41 -61.23 20.27 29.14 83.13 381.88 39.48 -5.89%
EY 3.65 -1.63 4.93 3.43 1.20 0.26 2.53 6.29%
DY 1.35 0.00 1.67 3.57 3.19 2.36 2.87 -11.80%
P/NAPS 0.61 0.61 0.44 0.63 0.72 0.95 1.01 -8.05%

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