[FCW] QoQ Cumulative Quarter Result on 31-Dec-2022 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 147.43%
YoY- -14.61%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 15,864 8,621 21,620 14,478 7,801 28,861 21,568 -18.50%
PBT 11,513 5,509 21,046 12,236 5,096 25,121 21,626 -34.28%
Tax -700 -379 -504 -691 -430 -1,024 -893 -14.97%
NP 10,813 5,130 20,542 11,545 4,666 24,097 20,733 -35.18%
-
NP to SH 10,813 5,130 20,542 11,545 4,666 24,099 20,733 -35.18%
-
Tax Rate 6.08% 6.88% 2.39% 5.65% 8.44% 4.08% 4.13% -
Total Cost 5,051 3,491 1,078 2,933 3,135 4,764 835 231.62%
-
Net Worth 239,994 232,494 227,494 217,494 209,994 204,995 202,495 11.98%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 239,994 232,494 227,494 217,494 209,994 204,995 202,495 11.98%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 68.16% 59.51% 95.01% 79.74% 59.81% 83.49% 96.13% -
ROE 4.51% 2.21% 9.03% 5.31% 2.22% 11.76% 10.24% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.35 3.45 8.65 5.79 3.12 11.54 8.63 -18.48%
EPS 4.33 2.05 8.22 4.62 1.87 9.64 8.29 -35.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.93 0.91 0.87 0.84 0.82 0.81 11.98%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.35 3.45 8.65 5.79 3.12 11.54 8.63 -18.48%
EPS 4.33 2.05 8.22 4.62 1.87 9.64 8.29 -35.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.93 0.91 0.87 0.84 0.82 0.81 11.98%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.03 1.04 1.04 1.04 1.04 1.09 1.04 -
P/RPS 16.23 30.16 12.03 17.96 33.33 9.44 12.05 21.93%
P/EPS 23.81 50.68 12.66 22.52 55.72 11.31 12.54 53.27%
EY 4.20 1.97 7.90 4.44 1.79 8.84 7.97 -34.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.12 1.14 1.20 1.24 1.33 1.28 -11.25%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 24/08/23 30/05/23 28/02/23 29/11/22 29/08/22 30/05/22 -
Price 1.03 1.03 1.05 1.04 1.04 1.04 1.10 -
P/RPS 16.23 29.87 12.14 17.96 33.33 9.01 12.75 17.43%
P/EPS 23.81 50.19 12.78 22.52 55.72 10.79 13.26 47.68%
EY 4.20 1.99 7.83 4.44 1.79 9.27 7.54 -32.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.11 1.15 1.20 1.24 1.27 1.36 -14.76%

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