[FCW] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -26.56%
YoY- -22.94%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 30,241 28,913 29,432 30,980 28,862 28,487 27,854 5.65%
PBT 26,555 24,541 23,275 18,881 25,120 22,564 21,201 16.24%
Tax -883 -635 -1,155 -1,186 -1,024 -1,143 -1,162 -16.76%
NP 25,672 23,906 22,120 17,695 24,096 21,421 20,039 18.01%
-
NP to SH 25,672 23,908 22,122 17,697 24,098 21,423 20,041 18.00%
-
Tax Rate 3.33% 2.59% 4.96% 6.28% 4.08% 5.07% 5.48% -
Total Cost 4,569 5,007 7,312 13,285 4,766 7,066 7,815 -30.14%
-
Net Worth 232,494 227,494 217,494 209,994 204,995 202,495 194,995 12.47%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 232,494 227,494 217,494 209,994 204,995 202,495 194,995 12.47%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 84.89% 82.68% 75.16% 57.12% 83.49% 75.20% 71.94% -
ROE 11.04% 10.51% 10.17% 8.43% 11.76% 10.58% 10.28% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.10 11.57 11.77 12.39 11.55 11.40 11.14 5.68%
EPS 10.27 9.56 8.85 7.08 9.64 8.57 8.02 17.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.87 0.84 0.82 0.81 0.78 12.47%
Adjusted Per Share Value based on latest NOSH - 249,994
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.10 11.57 11.77 12.39 11.54 11.39 11.14 5.68%
EPS 10.27 9.56 8.85 7.08 9.64 8.57 8.02 17.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.87 0.84 0.82 0.81 0.78 12.47%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.04 1.04 1.04 1.04 1.09 1.04 1.04 -
P/RPS 8.60 8.99 8.83 8.39 9.44 9.13 9.33 -5.30%
P/EPS 10.13 10.87 11.75 14.69 11.31 12.14 12.97 -15.22%
EY 9.87 9.20 8.51 6.81 8.84 8.24 7.71 17.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.14 1.20 1.24 1.33 1.28 1.33 -10.85%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 30/05/23 28/02/23 29/11/22 29/08/22 30/05/22 28/02/22 -
Price 1.03 1.05 1.04 1.04 1.04 1.10 1.10 -
P/RPS 8.51 9.08 8.83 8.39 9.01 9.65 9.87 -9.43%
P/EPS 10.03 10.98 11.75 14.69 10.79 12.84 13.72 -18.89%
EY 9.97 9.11 8.51 6.81 9.27 7.79 7.29 23.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.15 1.20 1.24 1.27 1.36 1.41 -14.77%

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