[FCW] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -13.58%
YoY- 389.0%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 21,784 21,149 22,205 22,360 25,608 29,015 27,648 -14.65%
PBT 19,420 23,702 31,160 29,964 27,212 4,713 772 753.49%
Tax -1,292 -1,237 -1,348 -1,026 -1,172 -1,195 -1,601 -13.28%
NP 18,128 22,465 29,812 28,938 26,040 3,518 -829 -
-
NP to SH 18,128 19,246 25,522 22,504 26,040 3,516 -829 -
-
Tax Rate 6.65% 5.22% 4.33% 3.42% 4.31% 25.36% 207.38% -
Total Cost 3,656 -1,316 -7,606 -6,578 -432 25,497 28,477 -74.45%
-
Net Worth 169,995 167,495 167,495 157,496 154,996 147,496 142,496 12.44%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - 24,999 33,332 -
Div Payout % - - - - - 711.02% 0.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 169,995 167,495 167,495 157,496 154,996 147,496 142,496 12.44%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 83.22% 106.22% 134.26% 129.42% 101.69% 12.12% -3.00% -
ROE 10.66% 11.49% 15.24% 14.29% 16.80% 2.38% -0.58% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 8.71 8.46 8.88 8.94 10.24 11.61 11.06 -14.68%
EPS 7.24 7.70 10.21 9.00 10.40 1.41 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 13.33 -
NAPS 0.68 0.67 0.67 0.63 0.62 0.59 0.57 12.44%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 8.71 8.46 8.88 8.94 10.24 11.61 11.06 -14.68%
EPS 7.25 7.70 10.21 9.00 10.42 1.41 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 13.33 -
NAPS 0.68 0.67 0.67 0.63 0.62 0.59 0.57 12.44%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.89 0.55 0.56 0.67 0.62 0.65 0.715 -
P/RPS 10.21 6.50 6.30 7.49 6.05 5.60 6.47 35.43%
P/EPS 12.27 7.14 5.49 7.44 5.95 46.22 -215.53 -
EY 8.15 14.00 18.23 13.44 16.80 2.16 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 15.38 18.65 -
P/NAPS 1.31 0.82 0.84 1.06 1.00 1.10 1.25 3.16%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 29/06/20 28/02/20 25/11/19 29/08/19 29/05/19 -
Price 0.84 0.60 0.55 0.60 0.61 0.63 0.66 -
P/RPS 9.64 7.09 6.19 6.71 5.96 5.43 5.97 37.51%
P/EPS 11.58 7.79 5.39 6.67 5.86 44.79 -198.95 -
EY 8.63 12.83 18.56 15.00 17.08 2.23 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 15.87 20.20 -
P/NAPS 1.24 0.90 0.82 0.95 0.98 1.07 1.16 4.53%

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