[FCW] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 22.17%
YoY- 36.42%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 22,366 14,478 13,907 19,173 16,654 20,736 23,681 -0.98%
PBT 18,194 12,236 14,081 16,876 23,370 579 -1,690 -
Tax -984 -691 -560 -1,136 -1,011 -1,201 -535 11.16%
NP 17,210 11,545 13,521 15,740 22,359 -622 -2,225 -
-
NP to SH 17,949 11,545 13,521 15,740 19,142 -622 -2,225 -
-
Tax Rate 5.41% 5.65% 3.98% 6.73% 4.33% 207.43% - -
Total Cost 5,156 2,933 386 3,433 -5,705 21,358 25,906 -24.45%
-
Net Worth 247,494 217,494 194,995 179,995 167,495 142,496 167,495 7.01%
Dividend
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - 24,999 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 247,494 217,494 194,995 179,995 167,495 142,496 167,495 7.01%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 76.95% 79.74% 97.22% 82.09% 134.26% -3.00% -9.40% -
ROE 7.25% 5.31% 6.93% 8.74% 11.43% -0.44% -1.33% -
Per Share
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 8.95 5.79 5.56 7.67 6.66 8.29 9.47 -0.97%
EPS 7.18 4.62 5.41 6.30 7.66 -0.25 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 0.99 0.87 0.78 0.72 0.67 0.57 0.67 7.01%
Adjusted Per Share Value based on latest NOSH - 249,994
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 8.95 5.79 5.56 7.67 6.66 8.29 9.47 -0.97%
EPS 7.18 4.62 5.41 6.30 7.66 -0.25 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 0.99 0.87 0.78 0.72 0.67 0.57 0.67 7.01%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.03 1.04 1.04 1.04 0.56 0.715 0.86 -
P/RPS 11.51 17.96 18.70 13.56 8.41 8.62 9.08 4.20%
P/EPS 14.35 22.52 19.23 16.52 7.31 -287.37 -96.63 -
EY 6.97 4.44 5.20 6.05 13.67 -0.35 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 13.99 0.00 -
P/NAPS 1.04 1.20 1.33 1.44 0.84 1.25 1.28 -3.54%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/02/24 28/02/23 28/02/22 28/05/21 29/06/20 29/05/19 22/05/18 -
Price 1.03 1.04 1.10 1.05 0.55 0.66 0.84 -
P/RPS 11.51 17.96 19.77 13.69 8.26 7.96 8.87 4.63%
P/EPS 14.35 22.52 20.34 16.68 7.18 -265.27 -94.38 -
EY 6.97 4.44 4.92 6.00 13.92 -0.38 -1.06 -
DY 0.00 0.00 0.00 0.00 0.00 15.15 0.00 -
P/NAPS 1.04 1.20 1.41 1.46 0.82 1.16 1.25 -3.14%

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