[CWG] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 1218.68%
YoY- -52.66%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 78,006 85,105 61,534 71,192 88,879 99,440 106,495 -5.05%
PBT 3,210 7,430 -1,933 1,503 3,374 5,415 7,174 -12.53%
Tax -754 -1,914 525 -303 -839 -1,333 -1,173 -7.09%
NP 2,456 5,516 -1,408 1,200 2,535 4,082 6,001 -13.82%
-
NP to SH 2,456 5,520 -1,363 1,200 2,535 4,082 6,001 -13.82%
-
Tax Rate 23.49% 25.76% - 20.16% 24.87% 24.62% 16.35% -
Total Cost 75,550 79,589 62,942 69,992 86,344 95,358 100,494 -4.63%
-
Net Worth 103,430 102,439 9,003,420 84,283 84,529 83,351 80,825 4.19%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 813 1,225 - 628 1,894 1,894 1,262 -7.06%
Div Payout % 33.10% 22.20% - 52.42% 74.73% 46.41% 21.04% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 103,430 102,439 9,003,420 84,283 84,529 83,351 80,825 4.19%
NOSH 164,148 164,148 164,148 126,290 126,290 126,290 126,290 4.46%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.15% 6.48% -2.29% 1.69% 2.85% 4.10% 5.64% -
ROE 2.37% 5.39% -0.02% 1.42% 3.00% 4.90% 7.42% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 48.27 52.34 41.01 56.59 70.45 78.74 84.33 -8.87%
EPS 1.52 3.39 -0.91 0.95 2.01 3.23 4.75 -17.28%
DPS 0.50 0.75 0.00 0.50 1.50 1.50 1.00 -10.90%
NAPS 0.64 0.63 60.00 0.67 0.67 0.66 0.64 0.00%
Adjusted Per Share Value based on latest NOSH - 126,290
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 29.73 32.44 23.45 27.13 33.88 37.90 40.59 -5.05%
EPS 0.94 2.10 -0.52 0.46 0.97 1.56 2.29 -13.78%
DPS 0.31 0.47 0.00 0.24 0.72 0.72 0.48 -7.02%
NAPS 0.3942 0.3904 34.3159 0.3212 0.3222 0.3177 0.3081 4.18%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.28 0.34 0.405 0.39 0.255 0.42 0.48 -
P/RPS 0.58 0.65 0.99 0.69 0.36 0.53 0.57 0.29%
P/EPS 18.42 10.02 -44.59 40.88 12.69 12.99 10.10 10.52%
EY 5.43 9.98 -2.24 2.45 7.88 7.70 9.90 -9.51%
DY 1.79 2.21 0.00 1.28 5.88 3.57 2.08 -2.46%
P/NAPS 0.44 0.54 0.01 0.58 0.38 0.64 0.75 -8.49%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 16/05/23 17/05/22 25/05/21 28/05/20 29/05/19 23/05/18 -
Price 0.26 0.32 0.375 0.385 0.30 0.415 0.50 -
P/RPS 0.54 0.61 0.91 0.68 0.43 0.53 0.59 -1.46%
P/EPS 17.11 9.43 -41.28 40.36 14.93 12.84 10.52 8.43%
EY 5.85 10.61 -2.42 2.48 6.70 7.79 9.50 -7.75%
DY 1.92 2.34 0.00 1.30 5.00 3.61 2.00 -0.67%
P/NAPS 0.41 0.51 0.01 0.57 0.45 0.63 0.78 -10.15%

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