[FCW] YoY TTM Result on 30-Sep-2017 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -246.74%
YoY- -117.15%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 20,193 28,538 30,462 27,102 28,119 25,816 27,063 -4.75%
PBT 19,983 9,704 2,096 -703 9,582 3,282 5,093 25.56%
Tax -1,267 -1,089 -1,165 -514 -2,499 211 50,637 -
NP 18,716 8,615 931 -1,217 7,083 3,493 55,730 -16.61%
-
NP to SH 17,268 8,613 934 -1,215 7,086 3,557 55,446 -17.65%
-
Tax Rate 6.34% 11.22% 55.58% - 26.08% -6.43% -994.25% -
Total Cost 1,477 19,923 29,531 28,319 21,036 22,323 -28,667 -
-
Net Worth 169,995 154,996 169,995 169,995 221,319 217,494 227,494 -4.73%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 24,999 - - 57,821 12,499 - -
Div Payout % - 290.25% - - 816.00% 351.41% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 169,995 154,996 169,995 169,995 221,319 217,494 227,494 -4.73%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 92.69% 30.19% 3.06% -4.49% 25.19% 13.53% 205.93% -
ROE 10.16% 5.56% 0.55% -0.71% 3.20% 1.64% 24.37% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.08 11.42 12.19 10.84 11.18 10.33 10.83 -4.76%
EPS 6.91 3.45 0.37 -0.49 2.82 1.42 22.18 -17.65%
DPS 0.00 10.00 0.00 0.00 23.00 5.00 0.00 -
NAPS 0.68 0.62 0.68 0.68 0.88 0.87 0.91 -4.73%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.08 11.42 12.19 10.84 11.25 10.33 10.83 -4.76%
EPS 6.91 3.45 0.37 -0.49 2.83 1.42 22.18 -17.65%
DPS 0.00 10.00 0.00 0.00 23.13 5.00 0.00 -
NAPS 0.68 0.62 0.68 0.68 0.8853 0.87 0.91 -4.73%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.89 0.62 0.79 0.86 1.30 1.06 1.63 -
P/RPS 11.02 5.43 6.48 7.93 11.63 10.26 15.06 -5.06%
P/EPS 12.88 18.00 211.45 -176.95 46.14 74.50 7.35 9.79%
EY 7.76 5.56 0.47 -0.57 2.17 1.34 13.61 -8.93%
DY 0.00 16.13 0.00 0.00 17.69 4.72 0.00 -
P/NAPS 1.31 1.00 1.16 1.26 1.48 1.22 1.79 -5.06%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 25/11/19 27/11/18 22/11/17 25/11/16 27/11/15 20/11/14 -
Price 0.84 0.61 0.76 0.86 0.94 1.04 1.56 -
P/RPS 10.40 5.34 6.24 7.93 8.41 10.07 14.41 -5.28%
P/EPS 12.16 17.71 203.42 -176.95 33.36 73.09 7.03 9.55%
EY 8.22 5.65 0.49 -0.57 3.00 1.37 14.22 -8.72%
DY 0.00 16.39 0.00 0.00 24.47 4.81 0.00 -
P/NAPS 1.24 0.98 1.12 1.26 1.07 1.20 1.71 -5.21%

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