[CWG] YoY TTM Result on 31-Dec-2020 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -95.57%
YoY- -97.14%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 82,958 83,153 58,669 69,782 92,055 101,013 110,375 -4.64%
PBT 5,442 6,837 -2,577 91 4,353 6,441 8,109 -6.42%
Tax -1,236 -1,905 813 0 -1,170 -1,091 -1,950 -7.31%
NP 4,206 4,932 -1,764 91 3,183 5,350 6,159 -6.15%
-
NP to SH 4,169 4,985 -1,731 91 3,183 5,350 6,159 -6.29%
-
Tax Rate 22.71% 27.86% - 0.00% 26.88% 16.94% 24.05% -
Total Cost 78,752 78,221 60,433 69,691 88,872 95,663 104,216 -4.55%
-
Net Worth 104,065 100,956 83,025 84,283 84,614 84,614 8,082,560 -51.57%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 813 1,225 - 628 1,894 1,894 1,262 -7.06%
Div Payout % 19.50% 24.58% - 691.19% 59.51% 35.41% 20.50% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 104,065 100,956 83,025 84,283 84,614 84,614 8,082,560 -51.57%
NOSH 164,148 164,148 126,290 126,290 126,290 126,290 126,290 4.46%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 5.07% 5.93% -3.01% 0.13% 3.46% 5.30% 5.58% -
ROE 4.01% 4.94% -2.08% 0.11% 3.76% 6.32% 0.08% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 51.02 51.07 46.64 55.47 72.89 79.98 87.40 -8.57%
EPS 2.56 3.06 -1.38 0.07 2.52 4.24 4.88 -10.19%
DPS 0.50 0.75 0.00 0.50 1.50 1.50 1.00 -10.90%
NAPS 0.64 0.62 0.66 0.67 0.67 0.67 64.00 -53.56%
Adjusted Per Share Value based on latest NOSH - 126,290
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 31.62 31.69 22.36 26.60 35.09 38.50 42.07 -4.64%
EPS 1.59 1.90 -0.66 0.03 1.21 2.04 2.35 -6.30%
DPS 0.31 0.47 0.00 0.24 0.72 0.72 0.48 -7.02%
NAPS 0.3966 0.3848 0.3164 0.3212 0.3225 0.3225 30.8061 -51.57%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.335 0.30 0.46 0.33 0.385 0.48 0.535 -
P/RPS 0.66 0.59 0.99 0.59 0.53 0.60 0.61 1.32%
P/EPS 13.07 9.80 -33.43 456.18 15.28 11.33 10.97 2.96%
EY 7.65 10.20 -2.99 0.22 6.55 8.83 9.12 -2.88%
DY 1.49 2.51 0.00 1.52 3.90 3.13 1.87 -3.71%
P/NAPS 0.52 0.48 0.70 0.49 0.57 0.72 0.01 93.13%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 22/02/23 23/02/22 24/02/21 26/02/20 26/02/19 22/02/18 -
Price 0.29 0.355 0.46 0.36 0.38 0.45 0.50 -
P/RPS 0.57 0.70 0.99 0.65 0.52 0.56 0.57 0.00%
P/EPS 11.31 11.60 -33.43 497.65 15.08 10.62 10.25 1.65%
EY 8.84 8.62 -2.99 0.20 6.63 9.41 9.75 -1.61%
DY 1.72 2.12 0.00 1.39 3.95 3.33 2.00 -2.48%
P/NAPS 0.45 0.57 0.70 0.54 0.57 0.67 0.01 88.54%

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