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

Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 0.96%
YoY- 21.81%
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 26,566 28,488 29,508 29,683 30,241 28,913 29,432 -6.60%
PBT 18,674 24,085 27,004 27,463 26,555 24,541 23,275 -13.66%
Tax -1,090 -1,068 -797 -774 -883 -635 -1,155 -3.79%
NP 17,584 23,017 26,207 26,689 25,672 23,906 22,120 -14.19%
-
NP to SH 19,525 24,292 26,946 26,689 25,672 23,908 22,122 -7.99%
-
Tax Rate 5.84% 4.43% 2.95% 2.82% 3.33% 2.59% 4.96% -
Total Cost 8,982 5,471 3,301 2,994 4,569 5,007 7,312 14.71%
-
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 49 - - - - - - -
Div Payout % 0.26% - - - - - - -
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 66.19% 80.80% 88.81% 89.91% 84.89% 82.68% 75.16% -
ROE 7.73% 9.62% 10.89% 11.12% 11.04% 10.51% 10.17% -
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 10.63 11.40 11.80 11.87 12.10 11.57 11.77 -6.57%
EPS 7.81 9.72 10.78 10.68 10.27 9.56 8.85 -8.00%
DPS 0.02 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 10.63 11.40 11.80 11.87 12.10 11.57 11.77 -6.57%
EPS 7.81 9.72 10.78 10.68 10.27 9.56 8.85 -8.00%
DPS 0.02 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 9.60 8.95 8.73 8.67 8.60 8.99 8.83 5.73%
P/EPS 13.06 10.50 9.56 9.65 10.13 10.87 11.75 7.30%
EY 7.66 9.53 10.46 10.36 9.87 9.20 8.51 -6.78%
DY 0.02 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 9.60 8.95 8.73 8.67 8.51 9.08 8.83 5.73%
P/EPS 13.06 10.50 9.56 9.65 10.03 10.98 11.75 7.30%
EY 7.66 9.53 10.46 10.36 9.97 9.11 8.51 -6.78%
DY 0.02 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