[FCW] QoQ Annualized Quarter Result on 31-Dec-2023 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 10.66%
YoY- 55.47%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 26,796 28,488 29,821 31,728 34,484 21,620 19,304 24.46%
PBT 392 24,085 24,258 23,026 22,036 21,046 16,314 -91.69%
Tax -1,604 -1,068 -1,312 -1,400 -1,516 -504 -921 44.80%
NP -1,212 23,017 22,946 21,626 20,520 20,542 15,393 -
-
NP to SH 1,452 24,292 23,932 21,626 20,520 20,542 15,393 -79.30%
-
Tax Rate 409.18% 4.43% 5.41% 6.08% 6.88% 2.39% 5.65% -
Total Cost 28,008 5,471 6,874 10,102 13,964 1,078 3,910 272.04%
-
Net Worth 252,493 252,493 247,494 239,994 232,494 227,494 217,494 10.46%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 199 - - - - - - -
Div Payout % 13.77% - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 252,493 252,493 247,494 239,994 232,494 227,494 217,494 10.46%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -4.52% 80.80% 76.95% 68.16% 59.51% 95.01% 79.74% -
ROE 0.58% 9.62% 9.67% 9.01% 8.83% 9.03% 7.08% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 10.72 11.40 11.93 12.69 13.79 8.65 7.72 24.49%
EPS 0.60 9.72 9.57 8.66 8.20 8.22 6.16 -78.86%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 0.99 0.96 0.93 0.91 0.87 10.46%
Adjusted Per Share Value based on latest NOSH - 249,994
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 10.72 11.40 11.93 12.69 13.79 8.65 7.72 24.49%
EPS 0.60 9.72 9.57 8.66 8.20 8.22 6.16 -78.86%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 0.99 0.96 0.93 0.91 0.87 10.46%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.02 1.02 1.03 1.03 1.04 1.04 1.04 -
P/RPS 9.52 8.95 8.63 8.12 7.54 12.03 13.47 -20.67%
P/EPS 175.62 10.50 10.76 11.91 12.67 12.66 16.89 377.07%
EY 0.57 9.53 9.29 8.40 7.89 7.90 5.92 -79.02%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.01 1.04 1.07 1.12 1.14 1.20 -10.86%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 30/05/24 27/02/24 28/11/23 24/08/23 30/05/23 28/02/23 -
Price 1.02 1.02 1.03 1.03 1.03 1.05 1.04 -
P/RPS 9.52 8.95 8.63 8.12 7.47 12.14 13.47 -20.67%
P/EPS 175.62 10.50 10.76 11.91 12.55 12.78 16.89 377.07%
EY 0.57 9.53 9.29 8.40 7.97 7.83 5.92 -79.02%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.01 1.04 1.07 1.11 1.15 1.20 -10.86%

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