[FCW] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 39.77%
YoY- 33.0%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 28,862 28,487 27,854 26,328 26,091 23,668 22,114 19.48%
PBT 25,120 22,564 21,201 24,295 17,815 17,208 19,415 18.79%
Tax -1,024 -1,143 -1,162 -1,331 -1,386 -1,362 -1,508 -22.79%
NP 24,096 21,421 20,039 22,964 16,429 15,846 17,907 21.95%
-
NP to SH 24,098 21,423 20,041 22,966 16,431 15,844 17,905 21.96%
-
Tax Rate 4.08% 5.07% 5.48% 5.48% 7.78% 7.91% 7.77% -
Total Cost 4,766 7,066 7,815 3,364 9,662 7,822 4,207 8.69%
-
Net Worth 204,995 202,495 194,995 192,495 182,495 179,995 174,995 11.15%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 204,995 202,495 194,995 192,495 182,495 179,995 174,995 11.15%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 83.49% 75.20% 71.94% 87.22% 62.97% 66.95% 80.98% -
ROE 11.76% 10.58% 10.28% 11.93% 9.00% 8.80% 10.23% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.55 11.40 11.14 10.53 10.44 9.47 8.85 19.48%
EPS 9.64 8.57 8.02 9.19 6.57 6.34 7.16 21.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.78 0.77 0.73 0.72 0.70 11.15%
Adjusted Per Share Value based on latest NOSH - 249,994
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.54 11.39 11.14 10.53 10.44 9.47 8.85 19.41%
EPS 9.64 8.57 8.02 9.19 6.57 6.34 7.16 21.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.78 0.77 0.73 0.72 0.70 11.15%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.09 1.04 1.04 1.05 1.04 1.04 1.01 -
P/RPS 9.44 9.13 9.33 9.97 9.96 10.99 11.42 -11.95%
P/EPS 11.31 12.14 12.97 11.43 15.82 16.41 14.10 -13.70%
EY 8.84 8.24 7.71 8.75 6.32 6.09 7.09 15.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.28 1.33 1.36 1.42 1.44 1.44 -5.17%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 28/02/22 29/11/21 30/08/21 28/05/21 26/02/21 -
Price 1.04 1.10 1.10 1.04 1.05 1.05 1.01 -
P/RPS 9.01 9.65 9.87 9.88 10.06 11.09 11.42 -14.65%
P/EPS 10.79 12.84 13.72 11.32 15.98 16.57 14.10 -16.37%
EY 9.27 7.79 7.29 8.83 6.26 6.04 7.09 19.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.36 1.41 1.35 1.44 1.46 1.44 -8.05%

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