[CWG] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 15.39%
YoY- -161.48%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 86,854 73,917 59,496 78,062 95,158 105,900 109,292 -3.75%
PBT 6,565 3,464 -1,904 2,648 4,467 7,402 10,494 -7.51%
Tax -1,544 -1,036 619 -592 -1,196 -1,112 -2,498 -7.70%
NP 5,021 2,428 -1,285 2,056 3,271 6,290 7,996 -7.45%
-
NP to SH 4,998 2,479 -1,264 2,056 3,271 6,290 7,996 -7.52%
-
Tax Rate 23.52% 29.91% - 22.36% 26.77% 15.02% 23.80% -
Total Cost 81,833 71,489 60,781 76,006 91,887 99,610 101,296 -3.49%
-
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 1,220 818 - 628 1,894 1,894 1,262 -0.56%
Div Payout % 24.41% 33.01% - 30.59% 57.91% 30.12% 15.79% -
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 5.78% 3.28% -2.16% 2.63% 3.44% 5.94% 7.32% -
ROE 4.80% 2.45% -1.50% 2.40% 3.81% 7.43% 13.56% -
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 53.42 45.25 47.30 62.05 75.35 83.85 129.73 -13.74%
EPS 3.07 1.52 -1.00 1.63 2.59 4.98 9.49 -17.13%
DPS 0.75 0.50 0.00 0.50 1.50 1.50 1.50 -10.90%
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 - 126,290
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 33.10 28.17 22.68 29.75 36.27 40.36 41.66 -3.75%
EPS 1.90 0.94 -0.48 0.78 1.25 2.40 3.05 -7.58%
DPS 0.47 0.31 0.00 0.24 0.72 0.72 0.48 -0.35%
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 0.64 0.71 0.86 0.46 0.56 0.55 0.39 8.60%
P/EPS 11.06 21.09 -40.31 17.44 16.22 9.24 5.32 12.96%
EY 9.04 4.74 -2.48 5.73 6.17 10.83 18.80 -11.48%
DY 2.21 1.57 0.00 1.75 3.57 3.26 2.97 -4.80%
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 0.66 0.78 0.95 0.60 0.54 0.54 0.38 9.63%
P/EPS 11.55 23.39 -44.78 22.64 15.64 9.14 5.22 14.14%
EY 8.66 4.27 -2.23 4.42 6.40 10.95 19.17 -12.39%
DY 2.11 1.41 0.00 1.35 3.70 3.30 3.03 -5.85%
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