[CWG] YoY Quarter Result on 30-Jun-2020 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 233.19%
YoY- 2.31%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 28,186 20,667 13,548 24,818 28,792 26,677 27,757 0.25%
PBT 3,503 3,075 -1,168 2,456 2,452 900 510 37.85%
Tax -840 -880 328 -594 -632 -186 -370 14.63%
NP 2,663 2,195 -840 1,862 1,820 714 140 63.34%
-
NP to SH 2,663 2,209 -832 1,862 1,820 714 140 63.34%
-
Tax Rate 23.98% 28.62% - 24.19% 25.77% 20.67% 72.55% -
Total Cost 25,523 18,472 14,388 22,956 26,972 25,963 27,617 -1.30%
-
Net Worth 104,065 99,828 83,025 85,541 84,614 82,088 56,409 10.74%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 813 818 - 628 1,894 1,894 1,262 -7.06%
Div Payout % 30.53% 37.04% - 33.78% 104.09% 265.32% 902.07% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 104,065 99,828 83,025 85,541 84,614 82,088 56,409 10.74%
NOSH 164,148 164,148 126,290 126,290 126,290 126,290 84,193 11.76%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 9.45% 10.62% -6.20% 7.50% 6.32% 2.68% 0.50% -
ROE 2.56% 2.21% -1.00% 2.18% 2.15% 0.87% 0.25% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 17.33 12.63 10.77 19.73 22.80 21.12 32.97 -10.16%
EPS 1.64 1.35 -0.66 1.48 1.44 0.57 0.17 45.87%
DPS 0.50 0.50 0.00 0.50 1.50 1.50 1.50 -16.72%
NAPS 0.64 0.61 0.66 0.68 0.67 0.65 0.67 -0.76%
Adjusted Per Share Value based on latest NOSH - 126,290
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 10.74 7.88 5.16 9.46 10.97 10.17 10.58 0.25%
EPS 1.01 0.84 -0.32 0.71 0.69 0.27 0.05 64.99%
DPS 0.31 0.31 0.00 0.24 0.72 0.72 0.48 -7.02%
NAPS 0.3966 0.3805 0.3164 0.326 0.3225 0.3129 0.215 10.73%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.305 0.305 0.355 0.295 0.405 0.48 1.40 -
P/RPS 1.76 2.42 3.30 1.50 1.78 2.27 4.25 -13.65%
P/EPS 18.62 22.60 -53.67 19.93 28.10 84.90 841.93 -47.00%
EY 5.37 4.43 -1.86 5.02 3.56 1.18 0.12 88.36%
DY 1.64 1.64 0.00 1.69 3.70 3.13 1.07 7.37%
P/NAPS 0.48 0.50 0.54 0.43 0.60 0.74 2.09 -21.73%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 23/08/22 25/08/21 26/08/20 28/08/19 28/08/18 25/08/17 -
Price 0.37 0.37 0.405 0.30 0.42 0.47 0.635 -
P/RPS 2.13 2.93 3.76 1.52 1.84 2.23 1.93 1.65%
P/EPS 22.59 27.41 -61.23 20.27 29.14 83.13 381.88 -37.56%
EY 4.43 3.65 -1.63 4.93 3.43 1.20 0.26 60.37%
DY 1.35 1.35 0.00 1.67 3.57 3.19 2.36 -8.88%
P/NAPS 0.58 0.61 0.61 0.44 0.63 0.72 0.95 -7.89%

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