[FCW] YoY Annualized 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- 9.34%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 26,962 31,728 31,204 24,290 22,360 27,240 32,940 -2.92%
PBT 1,164 23,026 20,384 21,390 29,964 6,560 4,070 -16.91%
Tax -1,506 -1,400 -1,720 -1,568 -1,026 -1,958 -1,612 -1.00%
NP -342 21,626 18,664 19,822 28,938 4,602 2,458 -
-
NP to SH 1,976 21,626 18,664 19,822 22,504 4,602 2,458 -3.18%
-
Tax Rate 129.38% 6.08% 8.44% 7.33% 3.42% 29.85% 39.61% -
Total Cost 27,304 10,102 12,540 4,468 -6,578 22,638 30,482 -1.61%
-
Net Worth 249,469 239,994 209,994 174,995 157,496 169,995 169,995 5.84%
Dividend
30/09/24 30/09/23 30/09/22 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 9,879 - - - - - - -
Div Payout % 500.00% - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 249,469 239,994 209,994 174,995 157,496 169,995 169,995 5.84%
NOSH 246,999 249,994 249,994 249,994 249,994 249,994 249,994 -0.17%
Ratio Analysis
30/09/24 30/09/23 30/09/22 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -1.27% 68.16% 59.81% 81.61% 129.42% 16.89% 7.46% -
ROE 0.79% 9.01% 8.89% 11.33% 14.29% 2.71% 1.45% -
Per Share
30/09/24 30/09/23 30/09/22 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 10.92 12.69 12.48 9.72 8.94 10.90 13.18 -2.74%
EPS 0.80 8.66 7.48 7.92 9.00 1.84 0.98 -2.96%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.96 0.84 0.70 0.63 0.68 0.68 6.03%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/24 30/09/23 30/09/22 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 10.78 12.69 12.48 9.72 8.94 10.90 13.18 -2.93%
EPS 0.79 8.65 7.47 7.93 9.00 1.84 0.98 -3.14%
DPS 3.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9979 0.96 0.84 0.70 0.63 0.68 0.68 5.84%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 30/09/24 29/09/23 30/09/22 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.09 1.03 1.04 1.01 0.67 0.74 0.85 -
P/RPS 9.99 8.12 8.33 10.39 7.49 6.79 6.45 6.69%
P/EPS 136.25 11.91 13.93 12.74 7.44 40.20 86.45 6.96%
EY 0.73 8.40 7.18 7.85 13.44 2.49 1.16 -6.62%
DY 3.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.07 1.24 1.44 1.06 1.09 1.25 -2.14%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/11/24 28/11/23 29/11/22 26/02/21 28/02/20 27/02/19 27/02/18 -
Price 1.46 1.03 1.04 1.01 0.60 0.73 0.95 -
P/RPS 13.38 8.12 8.33 10.39 6.71 6.70 7.21 9.58%
P/EPS 182.50 11.91 13.93 12.74 6.67 39.66 96.62 9.87%
EY 0.55 8.40 7.18 7.85 15.00 2.52 1.03 -8.87%
DY 2.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.07 1.24 1.44 0.95 1.07 1.40 0.52%

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