[FCW] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 118.69%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 5,683 26,091 19,173 12,145 5,446 21,149 16,654 -51.13%
PBT 11,335 17,815 16,876 10,695 4,855 23,702 23,370 -38.24%
Tax -268 -1,386 -1,136 -784 -323 -1,237 -1,011 -58.70%
NP 11,067 16,429 15,740 9,911 4,532 22,465 22,359 -37.40%
-
NP to SH 11,067 16,431 15,740 9,911 4,532 19,246 19,142 -30.57%
-
Tax Rate 2.36% 7.78% 6.73% 7.33% 6.65% 5.22% 4.33% -
Total Cost -5,384 9,662 3,433 2,234 914 -1,316 -5,705 -3.78%
-
Net Worth 192,495 182,495 179,995 174,995 169,995 167,495 167,495 9.70%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 192,495 182,495 179,995 174,995 169,995 167,495 167,495 9.70%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 194.74% 62.97% 82.09% 81.61% 83.22% 106.22% 134.26% -
ROE 5.75% 9.00% 8.74% 5.66% 2.67% 11.49% 11.43% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.27 10.44 7.67 4.86 2.18 8.46 6.66 -51.17%
EPS 4.43 6.57 6.30 3.96 1.81 7.70 7.66 -30.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.73 0.72 0.70 0.68 0.67 0.67 9.70%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.27 10.44 7.67 4.86 2.18 8.46 6.66 -51.17%
EPS 4.43 6.57 6.30 3.96 1.81 7.70 7.66 -30.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.73 0.72 0.70 0.68 0.67 0.67 9.70%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.05 1.04 1.04 1.01 0.89 0.55 0.56 -
P/RPS 46.19 9.96 13.56 20.79 40.85 6.50 8.41 210.96%
P/EPS 23.72 15.82 16.52 25.48 49.09 7.14 7.31 119.02%
EY 4.22 6.32 6.05 3.93 2.04 14.00 13.67 -54.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.42 1.44 1.44 1.31 0.82 0.84 37.84%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/08/21 28/05/21 26/02/21 26/11/20 27/08/20 29/06/20 -
Price 1.04 1.05 1.05 1.01 0.84 0.60 0.55 -
P/RPS 45.75 10.06 13.69 20.79 38.56 7.09 8.26 212.71%
P/EPS 23.49 15.98 16.68 25.48 46.34 7.79 7.18 120.22%
EY 4.26 6.26 6.00 3.93 2.16 12.83 13.92 -54.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.44 1.46 1.44 1.24 0.90 0.82 39.38%

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