[FCW] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -38.91%
YoY- 36.42%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 31,204 28,861 28,757 27,814 22,732 26,091 25,564 14.20%
PBT 20,384 25,121 28,834 28,162 45,340 17,815 22,501 -6.36%
Tax -1,720 -1,024 -1,190 -1,120 -1,072 -1,386 -1,514 8.86%
NP 18,664 24,097 27,644 27,042 44,268 16,429 20,986 -7.51%
-
NP to SH 18,664 24,099 27,644 27,042 44,268 16,431 20,986 -7.51%
-
Tax Rate 8.44% 4.08% 4.13% 3.98% 2.36% 7.78% 6.73% -
Total Cost 12,540 4,764 1,113 772 -21,536 9,662 4,577 95.67%
-
Net Worth 209,994 204,995 202,495 194,995 192,495 182,495 179,995 10.81%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 209,994 204,995 202,495 194,995 192,495 182,495 179,995 10.81%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 59.81% 83.49% 96.13% 97.22% 194.74% 62.97% 82.09% -
ROE 8.89% 11.76% 13.65% 13.87% 23.00% 9.00% 11.66% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.48 11.54 11.50 11.13 9.09 10.44 10.23 14.15%
EPS 7.48 9.64 11.05 10.82 17.72 6.57 8.40 -7.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.81 0.78 0.77 0.73 0.72 10.81%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.48 11.54 11.50 11.13 9.09 10.44 10.23 14.15%
EPS 7.47 9.64 11.06 10.82 17.71 6.57 8.39 -7.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.81 0.78 0.77 0.73 0.72 10.81%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.04 1.09 1.04 1.04 1.05 1.04 1.04 -
P/RPS 8.33 9.44 9.04 9.35 11.55 9.96 10.17 -12.44%
P/EPS 13.93 11.31 9.41 9.61 5.93 15.82 12.39 8.11%
EY 7.18 8.84 10.63 10.40 16.86 6.32 8.07 -7.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.33 1.28 1.33 1.36 1.42 1.44 -9.47%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 28/02/22 29/11/21 30/08/21 28/05/21 -
Price 1.04 1.04 1.10 1.10 1.04 1.05 1.05 -
P/RPS 8.33 9.01 9.56 9.89 11.44 10.06 10.27 -13.01%
P/EPS 13.93 10.79 9.95 10.17 5.87 15.98 12.51 7.42%
EY 7.18 9.27 10.05 9.83 17.03 6.26 8.00 -6.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.27 1.36 1.41 1.35 1.44 1.46 -10.30%

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